{"text_format":"1","workbook":"xlsx","n_sheets":95,"sheets":["Title","General Variables","Power Units","Materials","Operations","Crop Insurance","Start","1-Alfalfa","2-Alfalfa","3-Alfalfa","4-Alfalfa","5-Alfalfa","6-Alfalfa","7-Alfalfa","8-Alfalfa","9-Alfalfa","10-Alfalfa","11-Alfalfa","12-Alfalfa","13-Alfalfa","14-Alfalfa","15-Corn","16-Corn","17-Corn","18-Corn","19-Corn","20-Corn","21-Corn","22-Corn","23-Corn","24-Corn","25-Corn","26-Corn","27-Corn","28-Corn","29-Corn","30-Corn","31-Corn","32-Corn","33-Corn","34-Corn","35-Corn","36-Corn","37-Corn","38-Corn","39-Corn","40-Corn","41-Dry Beans","42-Dry Beans","43-Dry Beans","44-Dry Beans","45-Grain Sorghum","46-Grain Sorghum","47-Grain Sorghum","48-Grain Sorghum","49-Grass","50-Grass Hay","51-Millet","52-Millet","53-Oats","54-Pasture","55-Peas","56-Sorghum-Sudan","57-Soybeans","58-Soybeans","59-Soybeans","60-Soybeans","61-Soybeans","62-Soybeans","63-Soybeans","64-Soybeans","65-Soybeans","66-Soybeans","67-Sugarbeet","68-Sugarbeet","69-Sugarbeet","70-Sugarbeet","71-Sunflower","72-Sunflower","73-Sunflower","74-Wheat","75-Wheat","76-Wheat","77-Wheat","78-Wheat","79-Wheat","80-Wheat","81-Cover Crop","82-Cover Crop Grazing","Master","Stop","Budget Listing","Crop after Crop Data","Formulas","Depreciation Graph"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":1,"defined_names":210,"comments":1,"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":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institute of Agriculture and Natural Resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EC872"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Revised November 2019)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"The following individuals contributed to these budgets in their specialty area:"]
[null,null,null,null,null,"Jessica Groskopf",null,null,"Extension Educator - Agricultural Economics"]
[null,null,null,null,null,"Robert Harveson",null,null,"Extension Entomologist"]
[null,null,null,null,null,"Tamra Jackson-Ziems",null,null,"Plant Pathologist - Corn and Sorghum"]
[null,null,null,null,null,"Jim Jansen",null,null,"Extension Educator - Agricultural Economics"]
[null,null,null,null,null,"Paul Jasa",null,null,"Extension Biological Systems Engineer"]
[null,null,null,null,null,"Jay Parsons",null,null,"Associate Professor - Agricultural Economics"]
[null,null,null,null,null,"Chris Proctor",null,null,"Extension Educator - Weed Management"]
[null,null,null,null,null,"Robert Tigner",null,null,"Extension Educator - Agricultural Economics"]
[null,null,null,null,null,"Stephen Wegulo",null,null,"Plant Pathologist - Wheat and Ornamental"]
[null,null,null,null,null,"Robert  Wright",null,null,"Extension Entomologist"]

{"sheet":"General Variables","index":1,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Farm Wide Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region"]
["Year",2020,null,null,"Real Estate Values"]
["Wage Rate",25,"/ Hr",null,"Description","Value",null,null,null,null,null,null,null,null,null,"Eastern Nebraska "]
["Diesel Price",2.27,"/ gal",null,"Dryland (State)",3040]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",645]
["Diesel & Lube",{"$f":"B5*B6","v":2.6104999999999996},"/ gal",null,"Gravity (State)",5690]
["Elect. Price",0.1074,"/ kWh",null,"Gravity (Panhandle)",2245,null,null,null,null,null,null,null,null,null,"Tillage System"]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",5970]
["Investment Interest Rate",0.03,null,null,"Pivot (Panhandle)",2565,null,null,null,null,null,null,null,null,null,"Conventional Tillage"]
["Operations Borrowing Rate",5.5E-2,null,null,"Dryland (Southwest)",1585,null,null,null,null,null,null,null,null,null,"No Till"]
["Operations Borrowing Time",6,"months",null,"Fall Establishment",0,null,null,null,null,null,null,null,null,null,"Ridge Till"]
["Real Estate Tax Rate",1.35E-2,null,null,"Pivot (Marginal Land)",{"$f":"F9*0.7","v":4179},null,null,null,null,null,null,null,null,null,"Strip Till"]
["Overhead Cost per Acre",20,null,null,"Dryland (Eastern)",5765,null,null,null,null,null,null,null,null,null,"Stubble Mulch Fallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clean Till Fallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced Till"]
[null,"See crop insurance tab for insurance premiums per crop.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilled Seed Bed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Till Drilled 7.5-inch Rows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Pass Zone-Tillage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cropping System"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Continuous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Following Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Following Beans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow Follows Wheat (2 crops in 3 years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow Before Corn (2 crops in 3 years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 crop in 2 years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Establishment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Source"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivot Irrigated Diesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivot Irrigated Electric"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravity Irrigated, fed by a well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivot Irrigated, fed by canal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravity Irrigated, fed by canal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dryland"]

{"sheet":"Power Units","index":2,"n_rows":14,"n_cols":28,"rows_kept":14,"cut":false,"hidden":false,"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) ",415582,null,10,2500,250,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C2=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":415582},{"$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":6.5454164999999991},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":105853.28384991091},{"$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":96423.441854156539},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":37.719367983017463},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":8.4682627079928743},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":12.702394061989308},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":58.890024752999651},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) ",246134,null,5,2500,500,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C3=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":246134},{"$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":9.4761589999999991},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":93066.154671968834},{"$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":82926.133446967884},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":20.280042450001901},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":3.7226461868787535},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":5.5839692803181293},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":29.586657917198785},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 ",429579,null,10,1500,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C4=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":429579},{"$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":60.518118970219327},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":39767.518091804588},{"$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":28823.613268769775},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":54.71952411517406},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":3.9767518091804588},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":5.9651277137706877},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":64.661403638125208},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) ",15750,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C5=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15750},{"$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":0.61740000000000039},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":7265.703313145792},{"$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":6691.2028398838611},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.71812559157741362},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.18164258282864482},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.2724638742429672},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.1722320486490256},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) ",10500,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C6=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":10500},{"$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":0.52664587763558968},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":2509.7936837959542},{"$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":1897.4542788023984},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.76542425624194466},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.2744842094898848E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.4117263142348279E-2},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0.92228636147919174},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) ",15750,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C7=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15750},{"$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":0.61740000000000039},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":3764.6905256939312},{"$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":2846.1814182035973},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":1.1481363843629173},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.4117263142348279E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.1411758947135224},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.3834295422187881},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 ",167486,null,10,2500,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C8=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":167486},{"$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":26.127816000000021},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":42414.687829476854},{"$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":40080.080116551348},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":11.673038564627532},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":4.2414687829476856},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.3622031744215279},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":22.276710521996744},null,"Electric Motor","See Table 5-5*",0.02,1.5]
["Self-propelled sprayer","Combine(SP) ","Combines ",489315,null,7,1500,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C9=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":489315},{"$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":68.933591688403936},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":74228.516592045635},{"$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":56426.541068290062},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":89.009877618777864},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":7.4228516592045644},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":11.134277488806845},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":107.56700676678928}]
[]
[]
[]
[]
[null,"        "]

{"sheet":"Materials","index":3,"n_rows":161,"n_cols":8,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
["Index","Material","Category","Purchase Price","Purchase Unit","Applied Unit","Applied Units / Purchased Units","Applied Price"]
[1,"21-0-0-24S   ","Additive",0.35,"pound","pound",1,{"$f":"IF(G2=0,0,D2/G2)","v":0.35}]
[2,"AMS","Additive",0.35,"pound","ounce",16,2.1874999999999999E-2]
[3,"Approved adjuvant","Additive",3,"acre","acre",1,3]
[4,"Crop Oil Concentrate","Additive",10,"gallon","pint",8,1.25]
[5,"MSO","Additive",22.5,"gallon","ounce",128,0.17578125]
[6,"NIS","Additive",22,"gallon","ounce",128,0.171875]
[7,"UAN","Additive",1.5,"gallon","pint",8,0.1875]
[8,"Aerial Spray","Custom",10,"acre","acre",1,10]
[9,"Bale Lg Sq 1360 lb","Custom",15,"bale","ton",{"$f":"1360/2000","v":0.68},{"$f":"IF(G10=0,0,D10/G10)","v":22.058823529411764}]
[10,"Broadcast Seed","Custom",5,"acre","acre",1,5]
[11,"Chop, Haul, Pack","Custom",10.75,"ton","ton",1,10.75]
[12,"Dry 2 Points Removed","Custom",0.08,"bushel","bushel",1,0.08]
[13,"Haul & Apply Manure","Custom",6,"ton","ton",1,6]
[14,"Haul Beets","Custom",5,"ton","ton",1,5]
[15,"Haul Grain (Dry Beans)","Custom",0.28000000000000003,"cwt","cwt",1,0.28000000000000003]
[16,"Haul Grain (Millet)","Custom",0.24,"cwt","cwt",1,0.24]
[17,"Haul Grain (Sunflower)","Custom",0.3,"cwt","cwt",1,0.3]
[18,"Haul Grain Bushels","Custom",0.11,"bushel","bushel",1,0.11]
[19,"Load Large Square Bales","Custom",2,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},2.9368575624082229]
[20,"Spray","Custom",7,"acre","acre",1,7]
[21,"10-34-0","Fertilizer",2.4500000000000002,"gallon","gallon",1,2.4500000000000002]
[22,"10-34-0-1Zn","Fertilizer",2.5,"gallon","gallon",1,2.5]
[23,"11-52-0","Fertilizer",0.23,"pound","pound",1,0.23]
[24,"28-0-0","Fertilizer",1.3,"gallon","lbs N",3,0.43333333333333335]
[25,"32-0-0","Fertilizer",0.4,"lbs N","lbs N",1,0.4]
[26,"32-0-0 (Applied by Pivot)","Fertilizer",0.4,"lbs N","lbs N",1,0.4]
[27,"32-0-0 (Applied by R2)","Fertilizer",0.4,"lbs N","lbs N",1,0.4]
[28,"46-0-0","Fertilizer",0.43,"lbs N","lbs N",1,0.43]
[29,"82-0-0","Fertilizer",0.32,"lbs N","lbs N",1,0.32]
[30,"Uncomposted manure","Fertilizer",1,"ton","ton",1,1]
[31,"Copper","Fungicide",4,"pint","pint",1,4]
[32,"Headline AMP","Fungicide",330,"gallon","ounce",128,2.578125]
[33,"Pea Seed Innoculent","Fungicide",0.06,"pound","pound",1,0.06]
[34,"Priaxor","Fungicide",700,"gallon","ounce",128,5.46875]
[35,"Prosaro 421 SC","Fungicide",340,"gallon","ounce",128,2.65625]
[36,"Quadris","Fungicide",230,"gallon","ounce",128,1.796875]
[37,"Quilt Xcel","Fungicide",220,"gallon","ounce",128,1.71875]
[38,"Stratego YLD","Fungicide",580,"gallon","ounce",128,4.53125]
[39,"Tilt","Fungicide",100,"gallon","ounce",128,0.78125]
[40,"2,4-D Amine","Herbicide",13,"gallon","pint",8,1.625]
[41,"2,4-D Ester LV4","Herbicide",16,"gallon","pint",8,{"$f":"IF(G42=0,0,D42/G42)","v":2}]
[42,"AAtrex 4L","Herbicide",18,"gallon","quart",4,4.5]
[43,"Acuron","Herbicide",70,"gallon","quart",4,17.5]
[44,"Aim 2EC","Herbicide",200,"quart","ounce",32,6.25]
[45,"Ally Extra SGW/TOTSOL","Herbicide",9,"ounce","ounce",1,9]
[46,"Armezon","Herbicide",21,"ounce","ounce",1,21]
[47,"Armezon Pro","Herbicide",170,"gallon","ounce",128,1.328125]
[48,"Atrazine 4L","Herbicide",14,"gallon","quart",4,3.5]
[49,"Atrazine 90 DF","Herbicide",3,"pound","pound",1,3]
[50,"Authority First DF","Herbicide",95,"pound","ounce",16,5.9375]
[51,"Authority MTZ","Herbicide",40,"pound","ounce",16,2.5]
[52,"Authority Supreme","Herbicide",530,"gallon","ounce",128,4.140625]
[53,"Balance Flexx","Herbicide",5,"ounce","ounce",1,5]
[54,"Basagran 5L","Herbicide",80,"gallon","pint",8,10]
[55,"Beyond","Herbicide",610,"gallon","ounce",128,4.765625]
[56,"Bicep II Magnum","Herbicide",55,"gallon","quart",4,13.75]
[57,"Brox 2EC","Herbicide",40,"gallon","pint",8,5]
[58,"Callisto 4SC","Herbicide",350,"gallon","ounce",128,2.734375]
[59,"Dicamba","Herbicide",50,"gallon","ounce",128,0.390625]
[60,"DiFlexx","Herbicide",230,"gallon","ounce",128,1.796875]
[61,"DiFlexx DUO","Herbicide",105,"gallon","ounce",128,0.8203125]
[62,"Distinct","Herbicide",40,"gallon","ounce",128,0.3125]
[63,"Engenia","Herbicide",120,"gallon","ounce",128,0.9375]
[64,"Enlist DUO","Herbicide",30,"gallon","ounce ",128,0.234375]
[65,"Enlist One","Herbicide",40,"gallon","pint",8,5]
[66,"Extreme","Herbicide",28,"gallon","pint ",8,3.5]
[67,"FeXapan","Herbicide",63,"gallon","ounce",128,0.4921875]
[68,"Fierce","Herbicide",130,"pound ","ounce ",16,8.125]
[69,"FlexStar GT","Herbicide",40,"gallon","pint",8,5]
[70,"Glyphosate 5# w/Surfactant","Herbicide",15,"gallon","ounce",128,0.1171875]
[71,"Gramoxone SL 2.0","Herbicide",27,"gallon","pint",8,3.375]
[72,"Huskie","Herbicide",120,"gallon","ounce",128,0.9375]
[73,"Landmaster BW","Herbicide",17,"gallon","ounce",128,{"$f":"IF(G74=0,0,D74/G74)","v":0.1328125}]
[74,"Laudis","Herbicide",610,"gallon","ounce",128,4.765625]
[75,"Liberty","Herbicide",80,"gallon","ounce ",128,0.625]
[76,"Lumax EZ","Herbicide",80,"gallon","quart",4,20]
[77,"Outlook","Herbicide",160,"gallon","ounce",128,1.25]
[78,"Peak","Herbicide",18,"ounce","ounce",1,18]
[79,"Proline 480 SC","Herbicide",690,"gallon","ounce",128,5.390625]
[80,"Prowl H2O","Herbicide",52,"gallon","pint",8,6.5]
[81,"Pursuit ","Herbicide",480,"gallon","ounce",128,3.75]
[82,"Raptor","Herbicide",610,"gallon","ounce",128,4.765625]
[83,"Roundup WeatherMax","Herbicide",33,"gallon","ounce",128,0.2578125]
[84,"Rugged","Herbicide",35,"gallon","quart",4,8.75]
[85,"Select Max","Herbicide",115,"gallon","ounce",128,0.8984375]
[86,"Sharpen","Herbicide",900,"gallon","ounce",128,7.03125]
[87,"Spartan 4F","Herbicide",280,"gallon","ounce",128,2.1875]
[88,"Spirit","Herbicide",14,"ounce","ounce",1,14]
[89,"Status","Herbicide",5,"ounce","ounce",1,5]
[90,"Ultra Blazer","Herbicide",60,"gallon","ounce",128,0.46875]
[91,"Valor XLT","Herbicide",96,"pound","ounce",16,6]
[92,"Velpar 75DF","Herbicide",36,"pound","pound",1,36]
[93,"Vida","Herbicide",60,"pound","ounce",128,0.46875]
[94,"Warrant Ultra","Herbicide",60,"gallon","pint",8,7.5]
[95,"XtenviMax","Herbicide",63,"gallon","ounce",128,0.4921875]
[96,"Zidua Pro","Herbicide",500,"gallon","ounce",128,3.90625]
[97,"Zidua SC","Herbicide",750,"gallon","ounce",128,5.859375]
[98,"Asana XL","Insecticide",75,"gallon","ounce",128,0.5859375]
[99,"Brigade 2EC","Insecticide",125,"gallon","ounce",128,0.9765625]
[100,"Capture LFR","Insecticide",340,"gallon","ounce",128,2.65625]
[101,"Lorsban 15 G","Insecticide",2.25,"pound","pound",1,2.25]
[102,"Lorsban 4 E","Insecticide",60,"gallon","pint",8,7.5]
[103,"Lorsban Advanced","Insecticide",55,"gallon","pint",8,6.875]
[104,"Mustang Maxx","Insecticide",180,"gallon","ounce",128,1.40625]
[105,"Regent 4 SC","Insecticide",10,"ounce","ounce",1,{"$f":"IF(G106=0,0,D106/G106)","v":10}]
[106,"Warrior II/Zeon","Insecticide",380,"gallon","ounce",128,2.96875]
[107,"Electricity Fixed","Other",30,"acre","acre",1,30]
[108,"Electricity Usage","Other",0.1074,"kw","kw",1,0.1074]
[109,"Fence/Water Repairs","Other",260,"circle","acre",130,2]
[110,"Irrigation District O&M Charge","Other",30,"acre","acre",1,30]
[111,"Move Cattle","Other",25,"hour","hour",1,25]
[112,"Twine Large Round","Other",0.7,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},0.90968161143599735]
[113,"Twine Large Square","Other",1.23,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8061674008810571]
[114,"Twine Small Square","Other",7.0000000000000007E-2,"bale","ton",{"$f":"60/2000","v":0.03},2.3333333333333335]
[115,"Grass Drill","Rental",18,"acre","acre",1,18]
[116,"Seeder/Packer","Rental",15,"acre","acre",1,15]
[117,"Scouting Dry Beans","Scouting",10,"acre","acre",1,10]
[118,"Scouting Dryland Corn","Scouting",7,"acre","acre",1,7]
[119,"Scouting Dryland Soybeans","Scouting",7,"acre","acre",1,7]
[120,"Scouting Dryland Wheat","Scouting",7,"acre","acre",1,7]
[121,"Scouting Grain Sorghum","Scouting",7,"acre","acre",1,7]
[122,"Scouting Irrigated Corn","Scouting",12,"acre","acre",1,12]
[123,"Scouting Irrigated Soybeans","Scouting",12,"acre","acre",1,12]
[124,"Scouting Irrigated Wheat","Scouting",12,"acre","acre",2,6]
[125,"Scouting Sugar Beets","Scouting",16,"acre","acre",1,16]
[126,"Alfalfa RR w/Inoculant","Seed",9,"pound","pound",1,9]
[127,"Alfalfa w/Inoculant","Seed",6,"pound","pound",1,6]
[128,"Corn","Seed",220,"bag","k seed",80,2.75]
[129,"Corn Bt, ECB, & RIB","Seed",250,"bag","k seed",80,3.125]
[130,"Corn Bt, ECB, RR2, LL, & RIB","Seed",250,"bag","k seed",80,3.125]
[133,"Corn Bt, ECB, RW, & RIB","Seed",280,"bag","k seed",80,3.5]
[134,"Corn Bt, ECB, RW, RR2, LL, & RIB","Seed",280,"bag","k seed",80,3.5]
[135,"Corn Enlist, Bt, ECB, & RIB","Seed",260,"bag","k seed",80,3.25]
[136,"Corn RR2, LL","Seed",220,"bag","k seed",80,2.75]
[137,"Corn SmartStax RIB Complete ","Seed",290,"bag","k seed",80,3.625]
[138,"Cover Crop","Seed",15,"acre","acre",1,15]
[139,"Cover Crop Grazing Mix","Seed",25,"acre","acre",1,{"$f":"IF(G138=0,0,D138/G138)","v":25}]
[140,"Cover Crop Legume","Seed",30,"acre","acre",1,30]
[141,"Edible Beans","Seed",90,"cwt","cwt",1,90]
[142,"Grass Seed","Seed",75,"acre","acre",1,75]
[143,"Millet","Seed",0.45,"pound","pound",1,0.45]
[144,"Oats","Seed",9,"bushel","bushel",1,9]
[145,"Peas","Seed",18,"bushel","bushel",1,18]
[146,"RR2 Soybeans","Seed",58,"bag","bag",1,58]
[147,"RR2 Soybeans Treated","Seed",62,"bag","bag",1,62]
[148,"RR2 Soybeans Xtend","Seed",60,"bag","bag",1,60]
[149,"RR2 Soybeans Xtend Treated","Seed",64,"bag","bag",1,64]
[150,"Sorghum Safened/Insect","Seed",3.5,"pound","pound",1,3.5]
[151,"Sorghum Sudan","Seed",0.9,"pound","pound",1,0.9]
[152,"Sorghum Sudan (Treated)","Seed",1.1000000000000001,"pound","pound",1,1.1000000000000001]
[153,"Sorghum Sudan Brown (Treated)","Seed",1.5,"pound","pound",1,1.5]
[154,"Sorghum Sudan Brown Midrib","Seed",1.3,"pound","pound",1,1.3]
[155,"Soybeans - LiberyLink Treated","Seed",62,"bag","k seed",1,62]
[156,"Soybeans Enlist E3","Seed",58,"bag","k seed",1,58]
[157,"Soybeans Enlist E3 Treated","Seed",62,"bag","k seed",1,62]
[158,"Sugar Beets RR Poncho","Seed",180,"acre","acre",1,180]
[159,"Sunflower Clearfield","Seed",360,"bag","k seed",250,1.44]
[160,"Wheat","Seed",0.08,"pound","pound",1,0.08]
[161,"Wheat (Certified and Treated)","Seed",0.23,"pound","pound",1,0.23]
[162,"Wheat Cover Crop","Seed",0.08,"pound","pound",1,0.08]

{"sheet":"Operations","index":4,"n_rows":99,"n_cols":41,"rows_kept":99,"cut":false,"hidden":false,"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,{"$f":"IF(Operations!$E2>1,Operations!$E2,IF(Operations!$D2=0,0,Operations!$F2/(VLOOKUP(Operations!$D2,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D2,ImpDepLookup,3,FALSE)*Operations!$G2^0.5-VLOOKUP(Operations!$D2,ImpDepLookup,4,FALSE)*(Operations!$G2*(Operations!$G2*Operations!$H2/Operations!$I2)^0.5))^2))","v":0},{"$f":"IF(Operations!$C2=\"\",0,(((Operations!$G2+1)*Operations!$H2/Operations!$I2/1000)^VLOOKUP(Operations!$C2,ImpRepairFac[],4,FALSE)-(Operations!$G2*Operations!$H2/Operations!$I2/1000)^VLOOKUP(Operations!$C2,ImpRepairFac[],4,FALSE))*Operations!$N2*VLOOKUP(Operations!$C2,ImpRepairFac[],3,FALSE)/Operations!$H2)","v":0},{"$f":"IF(Operations!$N2=0,0,Operations!$N2*(VLOOKUP(Operations!$D2,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D2,ImpDepLookup,3,FALSE)*Operations!$G2^0.5-VLOOKUP(Operations!$D2,ImpDepLookup,4,FALSE)*(Operations!$G2*Operations!$H2/Operations!$I2)^0.5)^2)","v":0},{"$f":"IF(Operations!$N2=0,0,Operations!$N2*(VLOOKUP(Operations!$D2,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D2,ImpDepLookup,3,FALSE)*(Operations!$G2+1)^0.5-VLOOKUP(Operations!$D2,ImpDepLookup,4,FALSE)*(Operations!$G2*Operations!$H2/Operations!$I2)^0.5)^2)","v":0},{"$f":"IF(Operations!$N2=0,0,IF(Operations!$I2*Operations!$H2=0,0,(Operations!$P2-Operations!$Q2)/(Operations!$H2)))","v":0},{"$f":"IF(Operations!$H2=0,0,Operations!$P2*'General Variables'!$B$9/Operations!$H2)","v":0},{"$f":"IF(Operations!$H2=0,0,Operations!$P2*'General Variables'!$B$10/Operations!$H2)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Baler - Large rectangular "," HARVESTING "," 0.10 "," 1.8 ",3000,null,null," Harvest equipment ","Combines "," 1.132 "," 0.165 ",0,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Large Tractor"}]
["Anhydrous Application","acre","Chisel plow (Coulter)","Manure spreaders and all other miscellaneous equipment ",null,15500,5,500,12,1.1000000000000001,"Medium Tractor",6.3642857142857157,null,{"$f":"IF(Operations!$E3>1,Operations!$E3,IF(Operations!$D3=0,0,Operations!$F3/(VLOOKUP(Operations!$D3,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D3,ImpDepLookup,3,FALSE)*Operations!$G3^0.5-VLOOKUP(Operations!$D3,ImpDepLookup,4,FALSE)*(Operations!$G3*(Operations!$G3*Operations!$H3/Operations!$I3)^0.5))^2))","v":32108.240770255194},{"$f":"IF(Operations!$C3=\"\",0,(((Operations!$G3+1)*Operations!$H3/Operations!$I3/1000)^VLOOKUP(Operations!$C3,ImpRepairFac[],4,FALSE)-(Operations!$G3*Operations!$H3/Operations!$I3/1000)^VLOOKUP(Operations!$C3,ImpRepairFac[],4,FALSE))*Operations!$N3*VLOOKUP(Operations!$C3,ImpRepairFac[],3,FALSE)/Operations!$H3)","v":0.58161831141852816},{"$f":"IF(Operations!$N3=0,0,Operations!$N3*(VLOOKUP(Operations!$D3,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D3,ImpDepLookup,3,FALSE)*Operations!$G3^0.5-VLOOKUP(Operations!$D3,ImpDepLookup,4,FALSE)*(Operations!$G3*Operations!$H3/Operations!$I3)^0.5)^2)","v":15500},{"$f":"IF(Operations!$N3=0,0,Operations!$N3*(VLOOKUP(Operations!$D3,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D3,ImpDepLookup,3,FALSE)*(Operations!$G3+1)^0.5-VLOOKUP(Operations!$D3,ImpDepLookup,4,FALSE)*(Operations!$G3*Operations!$H3/Operations!$I3)^0.5)^2)","v":14461.04177392678},{"$f":"IF(Operations!$N3=0,0,IF(Operations!$I3*Operations!$H3=0,0,(Operations!$P3-Operations!$Q3)/(Operations!$H3)))","v":2.0779164521464408},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$9/Operations!$H3)","v":0.62},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$10/Operations!$H3)","v":0.93},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6279164521464411},null,"Baler - Large round "," HARVESTING "," 0.43 "," 1.8 ",1500,null,null," Harvest equipment ","Mowers "," 0.756 "," 0.067 ",null,null,null,"System Type","Life-yrs","Maintenance, % of capital cost",null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Bale Large Round","ton","Baler - Large round ","Balers ",25899,null,5,1000,12,1.1000000000000001,"Medium Tractor",2.8761467889908259,null,{"$f":"IF(Operations!$E4>1,Operations!$E4,IF(Operations!$D4=0,0,Operations!$F4/(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*Operations!$G4^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5))^2))","v":25899},{"$f":"IF(Operations!$C4=\"\",0,(((Operations!$G4+1)*Operations!$H4/Operations!$I4/1000)^VLOOKUP(Operations!$C4,ImpRepairFac[],4,FALSE)-(Operations!$G4*Operations!$H4/Operations!$I4/1000)^VLOOKUP(Operations!$C4,ImpRepairFac[],4,FALSE))*Operations!$N4*VLOOKUP(Operations!$C4,ImpRepairFac[],3,FALSE)/Operations!$H4)","v":0.89473007857894937},{"$f":"IF(Operations!$N4=0,0,Operations!$N4*(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*Operations!$G4^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5)^2)","v":10154.292328372941},{"$f":"IF(Operations!$N4=0,0,Operations!$N4*(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*(Operations!$G4+1)^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5)^2)","v":9467.1986052610282},{"$f":"IF(Operations!$N4=0,0,IF(Operations!$I4*Operations!$H4=0,0,(Operations!$P4-Operations!$Q4)/(Operations!$H4)))","v":0.6870937231119133},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$9/Operations!$H4)","v":0.20308584656745884},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$10/Operations!$H4)","v":0.3046287698511882},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.1948083395305604},null,"Baler - Rectangular "," HARVESTING "," 0.23 "," 1.8 ",2000,null,null," Harvest equipment ","Balers "," 0.852 "," 0.101 ",null,null,null,"Hand move lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Combine"}]
["Bale Large Square","ton","Baler - Large rectangular ","Balers ",149514,null,5,1000,17,1.1000000000000001,"Medium Tractor",6.1859778597785988,null,{"$f":"IF(Operations!$E5>1,Operations!$E5,IF(Operations!$D5=0,0,Operations!$F5/(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*Operations!$G5^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5))^2))","v":149514},{"$f":"IF(Operations!$C5=\"\",0,(((Operations!$G5+1)*Operations!$H5/Operations!$I5/1000)^VLOOKUP(Operations!$C5,ImpRepairFac[],4,FALSE)-(Operations!$G5*Operations!$H5/Operations!$I5/1000)^VLOOKUP(Operations!$C5,ImpRepairFac[],4,FALSE))*Operations!$N5*VLOOKUP(Operations!$C5,ImpRepairFac[],3,FALSE)/Operations!$H5)","v":0.64171269518405494},{"$f":"IF(Operations!$N5=0,0,Operations!$N5*(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*Operations!$G5^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5)^2)","v":58620.366160251433},{"$f":"IF(Operations!$N5=0,0,Operations!$N5*(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*(Operations!$G5+1)^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5)^2)","v":54653.798689794872},{"$f":"IF(Operations!$N5=0,0,IF(Operations!$I5*Operations!$H5=0,0,(Operations!$P5-Operations!$Q5)/(Operations!$H5)))","v":3.9665674704565608},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$9/Operations!$H5)","v":1.1724073232050287},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$10/Operations!$H5)","v":1.7586109848075431},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.8975857784691321},null,"Bean puller-windrower "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000,null,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 ",null,null,null,"End tow lateral",10,3,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump"}]
["Bale Small Square","Ton","Baler - Rectangular ","Balers ",28000,null,5,1250,4,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E6>1,Operations!$E6,IF(Operations!$D6=0,0,Operations!$F6/(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*Operations!$G6^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5))^2))","v":28000},{"$f":"IF(Operations!$C6=\"\",0,(((Operations!$G6+1)*Operations!$H6/Operations!$I6/1000)^VLOOKUP(Operations!$C6,ImpRepairFac[],4,FALSE)-(Operations!$G6*Operations!$H6/Operations!$I6/1000)^VLOOKUP(Operations!$C6,ImpRepairFac[],4,FALSE))*Operations!$N6*VLOOKUP(Operations!$C6,ImpRepairFac[],3,FALSE)/Operations!$H6)","v":4.4686127726441089},{"$f":"IF(Operations!$N6=0,0,Operations!$N6*(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*Operations!$G6^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5)^2)","v":10978.037190410532},{"$f":"IF(Operations!$N6=0,0,Operations!$N6*(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*(Operations!$G6+1)^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5)^2)","v":10235.204484625228},{"$f":"IF(Operations!$N6=0,0,IF(Operations!$I6*Operations!$H6=0,0,(Operations!$P6-Operations!$Q6)/(Operations!$H6)))","v":0.59426616462824311},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$9/Operations!$H6)","v":0.17564859504656852},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$10/Operations!$H6)","v":0.26347289256985279},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0333876522446643},null,"Beet topper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200,null,null," Tillage equipment ","Plows "," 0.738 "," 0.051 ",null,null,null,"Side roll lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Electric Pump"}]
["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,{"$f":"IF(Operations!$E7>1,Operations!$E7,IF(Operations!$D7=0,0,Operations!$F7/(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*Operations!$G7^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5))^2))","v":42000},{"$f":"IF(Operations!$C7=\"\",0,(((Operations!$G7+1)*Operations!$H7/Operations!$I7/1000)^VLOOKUP(Operations!$C7,ImpRepairFac[],4,FALSE)-(Operations!$G7*Operations!$H7/Operations!$I7/1000)^VLOOKUP(Operations!$C7,ImpRepairFac[],4,FALSE))*Operations!$N7*VLOOKUP(Operations!$C7,ImpRepairFac[],3,FALSE)/Operations!$H7)","v":9.1538023280057779E-3},{"$f":"IF(Operations!$N7=0,0,Operations!$N7*(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*Operations!$G7^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5)^2)","v":20275.168753657814},{"$f":"IF(Operations!$N7=0,0,Operations!$N7*(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*(Operations!$G7+1)^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5)^2)","v":18916.133052907138},{"$f":"IF(Operations!$N7=0,0,IF(Operations!$I7*Operations!$H7=0,0,(Operations!$P7-Operations!$Q7)/(Operations!$H7)))","v":3.0887175017060807E-3},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$9/Operations!$H7)","v":9.2159857971171888E-4},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$10/Operations!$H7)","v":1.3823978695675782E-3},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3927139509853776E-3},null,"Chisel plow (Coulter)"," TILLAGE&PLANTING "," 0.28 "," 1.4 ",2000,null,null," Tillage equipment ","Disks and all other tillage equipment "," 0.891 "," 0.110 ",null,null,null,"Lateral",10,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump for Pipe"}]
["Chisel","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",59465,null,5,2000,11.092436974789917,1.1000000000000001,"Medium Tractor",8.2638655462184882,null,{"$f":"IF(Operations!$E8>1,Operations!$E8,IF(Operations!$D8=0,0,Operations!$F8/(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*Operations!$G8^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5))^2))","v":59465},{"$f":"IF(Operations!$C8=\"\",0,(((Operations!$G8+1)*Operations!$H8/Operations!$I8/1000)^VLOOKUP(Operations!$C8,ImpRepairFac[],4,FALSE)-(Operations!$G8*Operations!$H8/Operations!$I8/1000)^VLOOKUP(Operations!$C8,ImpRepairFac[],4,FALSE))*Operations!$N8*VLOOKUP(Operations!$C8,ImpRepairFac[],3,FALSE)/Operations!$H8)","v":2.093741044167186},{"$f":"IF(Operations!$N8=0,0,Operations!$N8*(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*Operations!$G8^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5)^2)","v":24741.421482077454},{"$f":"IF(Operations!$N8=0,0,Operations!$N8*(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*(Operations!$G8+1)^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5)^2)","v":22973.23360614698},{"$f":"IF(Operations!$N8=0,0,IF(Operations!$I8*Operations!$H8=0,0,(Operations!$P8-Operations!$Q8)/(Operations!$H8)))","v":0.88409393796523728},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$9/Operations!$H8)","v":0.24741421482077455},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$10/Operations!$H8)","v":0.37112132223116179},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5026294750171736},null,"Combine "," HARVESTING "," 0.12 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Skid-steerloaders and all other vehicles "," 0.786 "," 0.063 ",0,null,null,"Traveling gun",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Windrower"}]
["Chop Silage","Custom",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations!$E9>1,Operations!$E9,IF(Operations!$D9=0,0,Operations!$F9/(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*Operations!$G9^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5))^2))","v":0},{"$f":"IF(Operations!$C9=\"\",0,(((Operations!$G9+1)*Operations!$H9/Operations!$I9/1000)^VLOOKUP(Operations!$C9,ImpRepairFac[],4,FALSE)-(Operations!$G9*Operations!$H9/Operations!$I9/1000)^VLOOKUP(Operations!$C9,ImpRepairFac[],4,FALSE))*Operations!$N9*VLOOKUP(Operations!$C9,ImpRepairFac[],3,FALSE)/Operations!$H9)","v":0},{"$f":"IF(Operations!$N9=0,0,Operations!$N9*(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*Operations!$G9^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5)^2)","v":0},{"$f":"IF(Operations!$N9=0,0,Operations!$N9*(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*(Operations!$G9+1)^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5)^2)","v":0},{"$f":"IF(Operations!$N9=0,0,IF(Operations!$I9*Operations!$H9=0,0,(Operations!$P9-Operations!$Q9)/(Operations!$H9)))","v":0},{"$f":"IF(Operations!$H9=0,0,Operations!$P9*'General Variables'!$B$9/Operations!$H9)","v":0},{"$f":"IF(Operations!$H9=0,0,Operations!$P9*'General Variables'!$B$10/Operations!$H9)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Corn picker-sheller "," HARVESTING "," 0.14 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Planters "," 0.883 "," 0.078 ",null,null,null,"Center Pivot",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Self-propelled sprayer"}]
["Chop Stalks","acre","Stalk chopper ","Swathers and all other harvest equipment ",19971,null,5,500,12.336448598130842,1.1000000000000001,"Medium Tractor",5.736448598130842,null,{"$f":"IF(Operations!$E10>1,Operations!$E10,IF(Operations!$D10=0,0,Operations!$F10/(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*Operations!$G10^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5))^2))","v":19971},{"$f":"IF(Operations!$C10=\"\",0,(((Operations!$G10+1)*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE)-(Operations!$G10*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE))*Operations!$N10*VLOOKUP(Operations!$C10,ImpRepairFac[],3,FALSE)/Operations!$H10)","v":0.34802376535807844},{"$f":"IF(Operations!$N10=0,0,Operations!$N10*(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*Operations!$G10^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5)^2)","v":6893.5334981906362},{"$f":"IF(Operations!$N10=0,0,Operations!$N10*(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*(Operations!$G10+1)^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5)^2)","v":6445.3118798171308},{"$f":"IF(Operations!$N10=0,0,IF(Operations!$I10*Operations!$H10=0,0,(Operations!$P10-Operations!$Q10)/(Operations!$H10)))","v":0.89644323674701076},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$9/Operations!$H10)","v":0.27574133992762545},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$10/Operations!$H10)","v":0.41361200989143815},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5857965865660744},null,"Cultivator - Field "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000,null,null," Miscellaneous equipment ","Manure spreaders and all other miscellaneous equipment "," 0.943 "," 0.111 ",null,null,null,"Center Pivot w/corner",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland Corn","acre","Combine ","Combines ",56787,null,5,1000,8,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E11>1,Operations!$E11,IF(Operations!$D11=0,0,Operations!$F11/(VLOOKUP(Operations!$D11,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D11,ImpDepLookup,3,FALSE)*Operations!$G11^0.5-VLOOKUP(Operations!$D11,ImpDepLookup,4,FALSE)*(Operations!$G11*(Operations!$G11*Operations!$H11/Operations!$I11)^0.5))^2))","v":56787},{"$f":"IF(Operations!$C11=\"\",0,(((Operations!$G11+1)*Operations!$H11/Operations!$I11/1000)^VLOOKUP(Operations!$C11,ImpRepairFac[],4,FALSE)-(Operations!$G11*Operations!$H11/Operations!$I11/1000)^VLOOKUP(Operations!$C11,ImpRepairFac[],4,FALSE))*Operations!$N11*VLOOKUP(Operations!$C11,ImpRepairFac[],3,FALSE)/Operations!$H11)","v":1.2043587859324096},{"$f":"IF(Operations!$N11=0,0,Operations!$N11*(VLOOKUP(Operations!$D11,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D11,ImpDepLookup,3,FALSE)*Operations!$G11^0.5-VLOOKUP(Operations!$D11,ImpDepLookup,4,FALSE)*(Operations!$G11*Operations!$H11/Operations!$I11)^0.5)^2)","v":33063.858586467904},{"$f":"IF(Operations!$N11=0,0,Operations!$N11*(VLOOKUP(Operations!$D11,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D11,ImpDepLookup,3,FALSE)*(Operations!$G11+1)^0.5-VLOOKUP(Operations!$D11,ImpDepLookup,4,FALSE)*(Operations!$G11*Operations!$H11/Operations!$I11)^0.5)^2)","v":30082.493689808103},{"$f":"IF(Operations!$N11=0,0,IF(Operations!$I11*Operations!$H11=0,0,(Operations!$P11-Operations!$Q11)/(Operations!$H11)))","v":2.9813648966598012},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$9/Operations!$H11)","v":0.66127717172935807},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$10/Operations!$H11)","v":0.99191575759403716},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.6345578259831965},null,"Cultivator - Row crop "," TILLAGE&PLANTING "," 0.17 "," 2.2 ",2000,null,null,"Center Pivot","Pivots"," 0.891 "," 0.110 ",null,null,null,"Linear move with ditch",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland SB","acre","Combine ","Combines ",44957,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E12>1,Operations!$E12,IF(Operations!$D12=0,0,Operations!$F12/(VLOOKUP(Operations!$D12,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D12,ImpDepLookup,3,FALSE)*Operations!$G12^0.5-VLOOKUP(Operations!$D12,ImpDepLookup,4,FALSE)*(Operations!$G12*(Operations!$G12*Operations!$H12/Operations!$I12)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C12=\"\",0,(((Operations!$G12+1)*Operations!$H12/Operations!$I12/1000)^VLOOKUP(Operations!$C12,ImpRepairFac[],4,FALSE)-(Operations!$G12*Operations!$H12/Operations!$I12/1000)^VLOOKUP(Operations!$C12,ImpRepairFac[],4,FALSE))*Operations!$N12*VLOOKUP(Operations!$C12,ImpRepairFac[],3,FALSE)/Operations!$H12)","v":1.2962410183389028},{"$f":"IF(Operations!$N12=0,0,Operations!$N12*(VLOOKUP(Operations!$D12,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D12,ImpDepLookup,3,FALSE)*Operations!$G12^0.5-VLOOKUP(Operations!$D12,ImpDepLookup,4,FALSE)*(Operations!$G12*Operations!$H12/Operations!$I12)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N12=0,0,Operations!$N12*(VLOOKUP(Operations!$D12,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D12,ImpDepLookup,3,FALSE)*(Operations!$G12+1)^0.5-VLOOKUP(Operations!$D12,ImpDepLookup,4,FALSE)*(Operations!$G12*Operations!$H12/Operations!$I12)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N12=0,0,IF(Operations!$I12*Operations!$H12=0,0,(Operations!$P12-Operations!$Q12)/(Operations!$H12)))","v":2.3602800228773266},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$9/Operations!$H12)","v":0.52351837232882092},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$10/Operations!$H12)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Disk - Heavy-duty "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Linear move with pipe",15,6]
["Combine Dryland SG","acre","Combine ","Combines ",44957,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E13>1,Operations!$E13,IF(Operations!$D13=0,0,Operations!$F13/(VLOOKUP(Operations!$D13,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D13,ImpDepLookup,3,FALSE)*Operations!$G13^0.5-VLOOKUP(Operations!$D13,ImpDepLookup,4,FALSE)*(Operations!$G13*(Operations!$G13*Operations!$H13/Operations!$I13)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C13=\"\",0,(((Operations!$G13+1)*Operations!$H13/Operations!$I13/1000)^VLOOKUP(Operations!$C13,ImpRepairFac[],4,FALSE)-(Operations!$G13*Operations!$H13/Operations!$I13/1000)^VLOOKUP(Operations!$C13,ImpRepairFac[],4,FALSE))*Operations!$N13*VLOOKUP(Operations!$C13,ImpRepairFac[],3,FALSE)/Operations!$H13)","v":1.2962410183389028},{"$f":"IF(Operations!$N13=0,0,Operations!$N13*(VLOOKUP(Operations!$D13,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D13,ImpDepLookup,3,FALSE)*Operations!$G13^0.5-VLOOKUP(Operations!$D13,ImpDepLookup,4,FALSE)*(Operations!$G13*Operations!$H13/Operations!$I13)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N13=0,0,Operations!$N13*(VLOOKUP(Operations!$D13,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D13,ImpDepLookup,3,FALSE)*(Operations!$G13+1)^0.5-VLOOKUP(Operations!$D13,ImpDepLookup,4,FALSE)*(Operations!$G13*Operations!$H13/Operations!$I13)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N13=0,0,IF(Operations!$I13*Operations!$H13=0,0,(Operations!$P13-Operations!$Q13)/(Operations!$H13)))","v":2.3602800228773266},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$9/Operations!$H13)","v":0.52351837232882092},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$10/Operations!$H13)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Diskharrow - Tandem "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Portable solid set",15,2]
["Combine Irr Corn","acre","Combine ","Combines ",56787,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E14>1,Operations!$E14,IF(Operations!$D14=0,0,Operations!$F14/(VLOOKUP(Operations!$D14,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D14,ImpDepLookup,3,FALSE)*Operations!$G14^0.5-VLOOKUP(Operations!$D14,ImpDepLookup,4,FALSE)*(Operations!$G14*(Operations!$G14*Operations!$H14/Operations!$I14)^0.5))^2))","v":56787},{"$f":"IF(Operations!$C14=\"\",0,(((Operations!$G14+1)*Operations!$H14/Operations!$I14/1000)^VLOOKUP(Operations!$C14,ImpRepairFac[],4,FALSE)-(Operations!$G14*Operations!$H14/Operations!$I14/1000)^VLOOKUP(Operations!$C14,ImpRepairFac[],4,FALSE))*Operations!$N14*VLOOKUP(Operations!$C14,ImpRepairFac[],3,FALSE)/Operations!$H14)","v":1.9416106031359295},{"$f":"IF(Operations!$N14=0,0,Operations!$N14*(VLOOKUP(Operations!$D14,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D14,ImpDepLookup,3,FALSE)*Operations!$G14^0.5-VLOOKUP(Operations!$D14,ImpDepLookup,4,FALSE)*(Operations!$G14*Operations!$H14/Operations!$I14)^0.5)^2)","v":33063.858586467904},{"$f":"IF(Operations!$N14=0,0,Operations!$N14*(VLOOKUP(Operations!$D14,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D14,ImpDepLookup,3,FALSE)*(Operations!$G14+1)^0.5-VLOOKUP(Operations!$D14,ImpDepLookup,4,FALSE)*(Operations!$G14*Operations!$H14/Operations!$I14)^0.5)^2)","v":30082.493689808103},{"$f":"IF(Operations!$N14=0,0,IF(Operations!$I14*Operations!$H14=0,0,(Operations!$P14-Operations!$Q14)/(Operations!$H14)))","v":2.9813648966598012},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$9/Operations!$H14)","v":0.66127717172935807},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$10/Operations!$H14)","v":0.99191575759403716},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.6345578259831965},null,"Drill - Grain "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500,null,null,null,null,null,null,null,null,null,"Permanent solid set",20,1]
["Combine Irr Dry Beans","acre","Combine ","Combines ",44957,null,5,1000,5.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E15>1,Operations!$E15,IF(Operations!$D15=0,0,Operations!$F15/(VLOOKUP(Operations!$D15,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D15,ImpDepLookup,3,FALSE)*Operations!$G15^0.5-VLOOKUP(Operations!$D15,ImpDepLookup,4,FALSE)*(Operations!$G15*(Operations!$G15*Operations!$H15/Operations!$I15)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C15=\"\",0,(((Operations!$G15+1)*Operations!$H15/Operations!$I15/1000)^VLOOKUP(Operations!$C15,ImpRepairFac[],4,FALSE)-(Operations!$G15*Operations!$H15/Operations!$I15/1000)^VLOOKUP(Operations!$C15,ImpRepairFac[],4,FALSE))*Operations!$N15*VLOOKUP(Operations!$C15,ImpRepairFac[],3,FALSE)/Operations!$H15)","v":2.2572365108351469},{"$f":"IF(Operations!$N15=0,0,Operations!$N15*(VLOOKUP(Operations!$D15,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D15,ImpDepLookup,3,FALSE)*Operations!$G15^0.5-VLOOKUP(Operations!$D15,ImpDepLookup,4,FALSE)*(Operations!$G15*Operations!$H15/Operations!$I15)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N15=0,0,Operations!$N15*(VLOOKUP(Operations!$D15,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D15,ImpDepLookup,3,FALSE)*(Operations!$G15+1)^0.5-VLOOKUP(Operations!$D15,ImpDepLookup,4,FALSE)*(Operations!$G15*Operations!$H15/Operations!$I15)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N15=0,0,IF(Operations!$I15*Operations!$H15=0,0,(Operations!$P15-Operations!$Q15)/(Operations!$H15)))","v":2.3602800228773266},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$9/Operations!$H15)","v":0.52351837232882092},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$10/Operations!$H15)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Fertilizer spreader "," MISCELLANEOUS "," 0.63 "," 1.3 ",1200,null,null,null,null,null,null,null,null,null,"Orchard hose-pull",15,3]
["Combine Irr SB","acre","Combine ","Combines ",44957,null,5,1000,6,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E16>1,Operations!$E16,IF(Operations!$D16=0,0,Operations!$F16/(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*Operations!$G16^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C16=\"\",0,(((Operations!$G16+1)*Operations!$H16/Operations!$I16/1000)^VLOOKUP(Operations!$C16,ImpRepairFac[],4,FALSE)-(Operations!$G16*Operations!$H16/Operations!$I16/1000)^VLOOKUP(Operations!$C16,ImpRepairFac[],4,FALSE))*Operations!$N16*VLOOKUP(Operations!$C16,ImpRepairFac[],3,FALSE)/Operations!$H16)","v":1.8478357976437192},{"$f":"IF(Operations!$N16=0,0,Operations!$N16*(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*Operations!$G16^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N16=0,0,Operations!$N16*(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*(Operations!$G16+1)^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N16=0,0,IF(Operations!$I16*Operations!$H16=0,0,(Operations!$P16-Operations!$Q16)/(Operations!$H16)))","v":2.3602800228773266},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$9/Operations!$H16)","v":0.52351837232882092},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$10/Operations!$H16)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Forage blower "," MISCELLANEOUS "," 0.22 "," 1.8 ",1500,null,null,null,null,null,null,null,null,null,"From \"Selection of Irrigation Methods for Agriculture\" by C.M. Burt, A.J. Clemmens, R.Bliesner, J.L. Merriam, and L. Hardy. ©2000 by American Society of Civil Engineers, 1801 Alexander Bell Drive, Reston, Virginia, 20191-4400. page 112"]
["Combine Irr SG","acre","Combine ","Combines ",44957,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E17>1,Operations!$E17,IF(Operations!$D17=0,0,Operations!$F17/(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*Operations!$G17^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C17=\"\",0,(((Operations!$G17+1)*Operations!$H17/Operations!$I17/1000)^VLOOKUP(Operations!$C17,ImpRepairFac[],4,FALSE)-(Operations!$G17*Operations!$H17/Operations!$I17/1000)^VLOOKUP(Operations!$C17,ImpRepairFac[],4,FALSE))*Operations!$N17*VLOOKUP(Operations!$C17,ImpRepairFac[],3,FALSE)/Operations!$H17)","v":1.2962410183389028},{"$f":"IF(Operations!$N17=0,0,Operations!$N17*(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*Operations!$G17^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N17=0,0,Operations!$N17*(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*(Operations!$G17+1)^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N17=0,0,IF(Operations!$I17*Operations!$H17=0,0,(Operations!$P17-Operations!$Q17)/(Operations!$H17)))","v":2.3602800228773266},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$9/Operations!$H17)","v":0.52351837232882092},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$10/Operations!$H17)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Forage harvester "," HARVESTING "," 0.15 "," 1.6 ",2500]
["Combine Irrigated Dry Beans with Draper Flex Platform","acre","Combine ","Combines ",44957,null,5,1000,5.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E18>1,Operations!$E18,IF(Operations!$D18=0,0,Operations!$F18/(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*Operations!$G18^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C18=\"\",0,(((Operations!$G18+1)*Operations!$H18/Operations!$I18/1000)^VLOOKUP(Operations!$C18,ImpRepairFac[],4,FALSE)-(Operations!$G18*Operations!$H18/Operations!$I18/1000)^VLOOKUP(Operations!$C18,ImpRepairFac[],4,FALSE))*Operations!$N18*VLOOKUP(Operations!$C18,ImpRepairFac[],3,FALSE)/Operations!$H18)","v":2.2572365108351469},{"$f":"IF(Operations!$N18=0,0,Operations!$N18*(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*Operations!$G18^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N18=0,0,Operations!$N18*(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*(Operations!$G18+1)^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N18=0,0,IF(Operations!$I18*Operations!$H18=0,0,(Operations!$P18-Operations!$Q18)/(Operations!$H18)))","v":2.3602800228773266},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$9/Operations!$H18)","v":0.52351837232882092},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$10/Operations!$H18)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Harrow - Spring tooth "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000]
["Combine Small Grain","acre","Combine ","Combines ",44957,15000,5,1000,8,1.1000000000000001,"Combine",10.468032786885246,null,{"$f":"IF(Operations!$E19>1,Operations!$E19,IF(Operations!$D19=0,0,Operations!$F19/(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*Operations!$G19^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5))^2))","v":44957},{"$f":"IF(Operations!$C19=\"\",0,(((Operations!$G19+1)*Operations!$H19/Operations!$I19/1000)^VLOOKUP(Operations!$C19,ImpRepairFac[],4,FALSE)-(Operations!$G19*Operations!$H19/Operations!$I19/1000)^VLOOKUP(Operations!$C19,ImpRepairFac[],4,FALSE))*Operations!$N19*VLOOKUP(Operations!$C19,ImpRepairFac[],3,FALSE)/Operations!$H19)","v":0.95346396075093476},{"$f":"IF(Operations!$N19=0,0,Operations!$N19*(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*Operations!$G19^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5)^2)","v":26175.918616441046},{"$f":"IF(Operations!$N19=0,0,Operations!$N19*(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*(Operations!$G19+1)^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5)^2)","v":23815.638593563719},{"$f":"IF(Operations!$N19=0,0,IF(Operations!$I19*Operations!$H19=0,0,(Operations!$P19-Operations!$Q19)/(Operations!$H19)))","v":2.3602800228773266},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$9/Operations!$H19)","v":0.52351837232882092},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$10/Operations!$H19)","v":0.78527755849323133},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6690759536993789},null,"Mower "," HARVESTING "," 0.46 "," 1.7 ",2000]
["Combine Sunflowers","acre","Combine ","Combines ",56787,null,5,1000,8,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E20>1,Operations!$E20,IF(Operations!$D20=0,0,Operations!$F20/(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*Operations!$G20^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5))^2))","v":56787},{"$f":"IF(Operations!$C20=\"\",0,(((Operations!$G20+1)*Operations!$H20/Operations!$I20/1000)^VLOOKUP(Operations!$C20,ImpRepairFac[],4,FALSE)-(Operations!$G20*Operations!$H20/Operations!$I20/1000)^VLOOKUP(Operations!$C20,ImpRepairFac[],4,FALSE))*Operations!$N20*VLOOKUP(Operations!$C20,ImpRepairFac[],3,FALSE)/Operations!$H20)","v":1.2043587859324096},{"$f":"IF(Operations!$N20=0,0,Operations!$N20*(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*Operations!$G20^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5)^2)","v":33063.858586467904},{"$f":"IF(Operations!$N20=0,0,Operations!$N20*(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*(Operations!$G20+1)^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5)^2)","v":30082.493689808103},{"$f":"IF(Operations!$N20=0,0,IF(Operations!$I20*Operations!$H20=0,0,(Operations!$P20-Operations!$Q20)/(Operations!$H20)))","v":2.9813648966598012},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$9/Operations!$H20)","v":0.66127717172935807},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$10/Operations!$H20)","v":0.99191575759403716},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.6345578259831965},null,"Mower(rotary) "," HARVESTING "," 0.44 "," 2.0 ",2000]
["Corrugate","acre","Cultivator - Field ","Disks and all other tillage equipment ",30000,null,5,300,7.0212765957446823,1.1000000000000001,"Medium Tractor",4.3882978723404262,null,{"$f":"IF(Operations!$E21>1,Operations!$E21,IF(Operations!$D21=0,0,Operations!$F21/(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*Operations!$G21^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C21=\"\",0,(((Operations!$G21+1)*Operations!$H21/Operations!$I21/1000)^VLOOKUP(Operations!$C21,ImpRepairFac[],4,FALSE)-(Operations!$G21*Operations!$H21/Operations!$I21/1000)^VLOOKUP(Operations!$C21,ImpRepairFac[],4,FALSE))*Operations!$N21*VLOOKUP(Operations!$C21,ImpRepairFac[],3,FALSE)/Operations!$H21)","v":0.90464935457763429},{"$f":"IF(Operations!$N21=0,0,Operations!$N21*(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*Operations!$G21^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N21=0,0,Operations!$N21*(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*(Operations!$G21+1)^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N21=0,0,IF(Operations!$I21*Operations!$H21=0,0,(Operations!$P21-Operations!$Q21)/(Operations!$H21)))","v":2.9734934430849718},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$9/Operations!$H21)","v":0.83213391010098225},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$10/Operations!$H21)","v":1.2482008651514733},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0538282183374275},null,"Mower-conditioner "," HARVESTING "," 0.18 "," 1.6 ",2500]
["Disk","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",48182,null,5,2000,10.90909090909091,1.1000000000000001,"Large Tractor",8.290909090909091,null,{"$f":"IF(Operations!$E22>1,Operations!$E22,IF(Operations!$D22=0,0,Operations!$F22/(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*Operations!$G22^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5))^2))","v":48182},{"$f":"IF(Operations!$C22=\"\",0,(((Operations!$G22+1)*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE)-(Operations!$G22*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE))*Operations!$N22*VLOOKUP(Operations!$C22,ImpRepairFac[],3,FALSE)/Operations!$H22)","v":1.3589853644372325},{"$f":"IF(Operations!$N22=0,0,Operations!$N22*(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*Operations!$G22^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5)^2)","v":20046.938028242763},{"$f":"IF(Operations!$N22=0,0,Operations!$N22*(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*(Operations!$G22+1)^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5)^2)","v":18614.249417495565},{"$f":"IF(Operations!$N22=0,0,IF(Operations!$I22*Operations!$H22=0,0,(Operations!$P22-Operations!$Q22)/(Operations!$H22)))","v":0.71634430537359917},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$9/Operations!$H22)","v":0.20046938028242764},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$10/Operations!$H22)","v":0.30070407042364145},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.2175177560796682},null,"Mower-conditioner(rotary) "," HARVESTING "," 0.16 "," 2.0 ",2500]
["Ditch Irrigation","acre-inch",null,null,null,null,5,1000,1.8,0.1,"Diesel Pump for Pipe",0,null,{"$f":"IF(Operations!$E23>1,Operations!$E23,IF(Operations!$D23=0,0,Operations!$F23/(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*Operations!$G23^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5))^2))","v":0},{"$f":"IF(Operations!$C23=\"\",0,(((Operations!$G23+1)*Operations!$H23/Operations!$I23/1000)^VLOOKUP(Operations!$C23,ImpRepairFac[],4,FALSE)-(Operations!$G23*Operations!$H23/Operations!$I23/1000)^VLOOKUP(Operations!$C23,ImpRepairFac[],4,FALSE))*Operations!$N23*VLOOKUP(Operations!$C23,ImpRepairFac[],3,FALSE)/Operations!$H23)","v":0},{"$f":"IF(Operations!$N23=0,0,Operations!$N23*(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*Operations!$G23^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5)^2)","v":0},{"$f":"IF(Operations!$N23=0,0,Operations!$N23*(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*(Operations!$G23+1)^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5)^2)","v":0},{"$f":"IF(Operations!$N23=0,0,IF(Operations!$I23*Operations!$H23=0,0,(Operations!$P23-Operations!$Q23)/(Operations!$H23)))","v":0},{"$f":"IF(Operations!$H23=0,0,Operations!$P23*'General Variables'!$B$9/Operations!$H23)","v":0},{"$f":"IF(Operations!$H23=0,0,Operations!$P23*'General Variables'!$B$10/Operations!$H23)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Mulcher-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Double Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7403,null,20,300,20,1.1000000000000001,"Medium Tractor",2.1070422535211271,null,{"$f":"IF(Operations!$E24>1,Operations!$E24,IF(Operations!$D24=0,0,Operations!$F24/(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*Operations!$G24^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5))^2))","v":7403},{"$f":"IF(Operations!$C24=\"\",0,(((Operations!$G24+1)*Operations!$H24/Operations!$I24/1000)^VLOOKUP(Operations!$C24,ImpRepairFac[],4,FALSE)-(Operations!$G24*Operations!$H24/Operations!$I24/1000)^VLOOKUP(Operations!$C24,ImpRepairFac[],4,FALSE))*Operations!$N24*VLOOKUP(Operations!$C24,ImpRepairFac[],3,FALSE)/Operations!$H24)","v":5.4964517918680046E-2},{"$f":"IF(Operations!$N24=0,0,Operations!$N24*(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*Operations!$G24^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5)^2)","v":1091.8193410739334},{"$f":"IF(Operations!$N24=0,0,Operations!$N24*(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*(Operations!$G24+1)^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5)^2)","v":1035.4223554538871},{"$f":"IF(Operations!$N24=0,0,IF(Operations!$I24*Operations!$H24=0,0,(Operations!$P24-Operations!$Q24)/(Operations!$H24)))","v":0.18798995206682093},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$9/Operations!$H24)","v":7.2787956071595564E-2},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$10/Operations!$H24)","v":0.10918193410739335},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.36995984224580986},null,"Planter - Row crop "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500]
["Drill","acre","Drill - Grain ","Planters ",74203,null,10,1000,12.5,1.1000000000000001,"Medium Tractor",4.9866666666666672,null,{"$f":"IF(Operations!$E25>1,Operations!$E25,IF(Operations!$D25=0,0,Operations!$F25/(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*Operations!$G25^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5))^2))","v":74203},{"$f":"IF(Operations!$C25=\"\",0,(((Operations!$G25+1)*Operations!$H25/Operations!$I25/1000)^VLOOKUP(Operations!$C25,ImpRepairFac[],4,FALSE)-(Operations!$G25*Operations!$H25/Operations!$I25/1000)^VLOOKUP(Operations!$C25,ImpRepairFac[],4,FALSE))*Operations!$N25*VLOOKUP(Operations!$C25,ImpRepairFac[],3,FALSE)/Operations!$H25)","v":3.2931081701976614},{"$f":"IF(Operations!$N25=0,0,Operations!$N25*(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*Operations!$G25^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5)^2)","v":30047.137798271353},{"$f":"IF(Operations!$N25=0,0,Operations!$N25*(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*(Operations!$G25+1)^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5)^2)","v":28920.958237361967},{"$f":"IF(Operations!$N25=0,0,IF(Operations!$I25*Operations!$H25=0,0,(Operations!$P25-Operations!$Q25)/(Operations!$H25)))","v":1.1261795609093861},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$9/Operations!$H25)","v":0.60094275596542712},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$10/Operations!$H25)","v":0.90141413394814063},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6285364508229536},null,"Plow - Moldboard"," TILLAGE&PLANTING "," 0.29 "," 1.8 ",2000]
["Drill w/ Fertilizer","acre","Drill - Grain ","Planters ",74203,null,10,1000,11,1.2,"Medium Tractor",5,null,{"$f":"IF(Operations!$E26>1,Operations!$E26,IF(Operations!$D26=0,0,Operations!$F26/(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*Operations!$G26^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5))^2))","v":74203},{"$f":"IF(Operations!$C26=\"\",0,(((Operations!$G26+1)*Operations!$H26/Operations!$I26/1000)^VLOOKUP(Operations!$C26,ImpRepairFac[],4,FALSE)-(Operations!$G26*Operations!$H26/Operations!$I26/1000)^VLOOKUP(Operations!$C26,ImpRepairFac[],4,FALSE))*Operations!$N26*VLOOKUP(Operations!$C26,ImpRepairFac[],3,FALSE)/Operations!$H26)","v":4.3071736853442202},{"$f":"IF(Operations!$N26=0,0,Operations!$N26*(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*Operations!$G26^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5)^2)","v":30047.137798271353},{"$f":"IF(Operations!$N26=0,0,Operations!$N26*(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*(Operations!$G26+1)^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5)^2)","v":28920.958237361967},{"$f":"IF(Operations!$N26=0,0,IF(Operations!$I26*Operations!$H26=0,0,(Operations!$P26-Operations!$Q26)/(Operations!$H26)))","v":1.1261795609093861},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$9/Operations!$H26)","v":0.60094275596542712},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$10/Operations!$H26)","v":0.90141413394814063},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6285364508229536},null,"Potato harvester "," HARVESTING "," 0.19 "," 1.4 ",2500]
["Dry Grain","bushel",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations!$E27>1,Operations!$E27,IF(Operations!$D27=0,0,Operations!$F27/(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*Operations!$G27^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5))^2))","v":0},{"$f":"IF(Operations!$C27=\"\",0,(((Operations!$G27+1)*Operations!$H27/Operations!$I27/1000)^VLOOKUP(Operations!$C27,ImpRepairFac[],4,FALSE)-(Operations!$G27*Operations!$H27/Operations!$I27/1000)^VLOOKUP(Operations!$C27,ImpRepairFac[],4,FALSE))*Operations!$N27*VLOOKUP(Operations!$C27,ImpRepairFac[],3,FALSE)/Operations!$H27)","v":0},{"$f":"IF(Operations!$N27=0,0,Operations!$N27*(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*Operations!$G27^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5)^2)","v":0},{"$f":"IF(Operations!$N27=0,0,Operations!$N27*(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*(Operations!$G27+1)^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5)^2)","v":0},{"$f":"IF(Operations!$N27=0,0,IF(Operations!$I27*Operations!$H27=0,0,(Operations!$P27-Operations!$Q27)/(Operations!$H27)))","v":0},{"$f":"IF(Operations!$H27=0,0,Operations!$P27*'General Variables'!$B$9/Operations!$H27)","v":0},{"$f":"IF(Operations!$H27=0,0,Operations!$P27*'General Variables'!$B$10/Operations!$H27)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rake - Side delivery "," HARVESTING "," 0.17 "," 1.4 ",2500]
["Field Cultivation","acre","Cultivator - Field ","Disks and all other tillage equipment ",64048,null,5,2000,15,1.1000000000000001,"Medium Tractor",8.1967741935483875,null,{"$f":"IF(Operations!$E28>1,Operations!$E28,IF(Operations!$D28=0,0,Operations!$F28/(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*Operations!$G28^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5))^2))","v":64048},{"$f":"IF(Operations!$C28=\"\",0,(((Operations!$G28+1)*Operations!$H28/Operations!$I28/1000)^VLOOKUP(Operations!$C28,ImpRepairFac[],4,FALSE)-(Operations!$G28*Operations!$H28/Operations!$I28/1000)^VLOOKUP(Operations!$C28,ImpRepairFac[],4,FALSE))*Operations!$N28*VLOOKUP(Operations!$C28,ImpRepairFac[],3,FALSE)/Operations!$H28)","v":1.4252230716569041},{"$f":"IF(Operations!$N28=0,0,Operations!$N28*(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*Operations!$G28^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5)^2)","v":26648.256337073857},{"$f":"IF(Operations!$N28=0,0,Operations!$N28*(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*(Operations!$G28+1)^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5)^2)","v":24743.793256646797},{"$f":"IF(Operations!$N28=0,0,IF(Operations!$I28*Operations!$H28=0,0,(Operations!$P28-Operations!$Q28)/(Operations!$H28)))","v":0.95223154021353007},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$9/Operations!$H28)","v":0.26648256337073861},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$10/Operations!$H28)","v":0.39972384505610786},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.6184379486403764},null,"Roller-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Grass Drill","acre","Drill - Grain ","Planters ",74203,null,10,1000,9,1.1000000000000001,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations!$E29>1,Operations!$E29,IF(Operations!$D29=0,0,Operations!$F29/(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*Operations!$G29^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5))^2))","v":74203},{"$f":"IF(Operations!$C29=\"\",0,(((Operations!$G29+1)*Operations!$H29/Operations!$I29/1000)^VLOOKUP(Operations!$C29,ImpRepairFac[],4,FALSE)-(Operations!$G29*Operations!$H29/Operations!$I29/1000)^VLOOKUP(Operations!$C29,ImpRepairFac[],4,FALSE))*Operations!$N29*VLOOKUP(Operations!$C29,ImpRepairFac[],3,FALSE)/Operations!$H29)","v":6.564592222882335},{"$f":"IF(Operations!$N29=0,0,Operations!$N29*(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*Operations!$G29^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5)^2)","v":30047.137798271353},{"$f":"IF(Operations!$N29=0,0,Operations!$N29*(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*(Operations!$G29+1)^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5)^2)","v":28920.958237361967},{"$f":"IF(Operations!$N29=0,0,IF(Operations!$I29*Operations!$H29=0,0,(Operations!$P29-Operations!$Q29)/(Operations!$H29)))","v":1.1261795609093861},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$9/Operations!$H29)","v":0.60094275596542712},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$10/Operations!$H29)","v":0.90141413394814063},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6285364508229536},null,"Rotary hoe "," TILLAGE&PLANTING "," 0.23 "," 1.4 ",2000]
["Harrow","acre","Harrow - Spring tooth ","Disks and all other tillage equipment ",null,null,5,1000,18.591549295774648,1.1000000000000001,"Medium Tractor",2.0450704225352112,null,{"$f":"IF(Operations!$E30>1,Operations!$E30,IF(Operations!$D30=0,0,Operations!$F30/(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*Operations!$G30^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5))^2))","v":0},{"$f":"IF(Operations!$C30=\"\",0,(((Operations!$G30+1)*Operations!$H30/Operations!$I30/1000)^VLOOKUP(Operations!$C30,ImpRepairFac[],4,FALSE)-(Operations!$G30*Operations!$H30/Operations!$I30/1000)^VLOOKUP(Operations!$C30,ImpRepairFac[],4,FALSE))*Operations!$N30*VLOOKUP(Operations!$C30,ImpRepairFac[],3,FALSE)/Operations!$H30)","v":0},{"$f":"IF(Operations!$N30=0,0,Operations!$N30*(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*Operations!$G30^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5)^2)","v":0},{"$f":"IF(Operations!$N30=0,0,Operations!$N30*(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*(Operations!$G30+1)^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5)^2)","v":0},{"$f":"IF(Operations!$N30=0,0,IF(Operations!$I30*Operations!$H30=0,0,(Operations!$P30-Operations!$Q30)/(Operations!$H30)))","v":0},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$9/Operations!$H30)","v":0},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$10/Operations!$H30)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rotary tiller "," TILLAGE&PLANTING "," 0.36 "," 2.0 ",1500]
["Lift Beets","acre","Sugar beet harvester ","Balers ",125000,null,5,1000,6,1.1000000000000001,"Large Tractor",6.1906976744186046,null,{"$f":"IF(Operations!$E31>1,Operations!$E31,IF(Operations!$D31=0,0,Operations!$F31/(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*Operations!$G31^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5))^2))","v":125000},{"$f":"IF(Operations!$C31=\"\",0,(((Operations!$G31+1)*Operations!$H31/Operations!$I31/1000)^VLOOKUP(Operations!$C31,ImpRepairFac[],4,FALSE)-(Operations!$G31*Operations!$H31/Operations!$I31/1000)^VLOOKUP(Operations!$C31,ImpRepairFac[],4,FALSE))*Operations!$N31*VLOOKUP(Operations!$C31,ImpRepairFac[],3,FALSE)/Operations!$H31)","v":15.562941271931916},{"$f":"IF(Operations!$N31=0,0,Operations!$N31*(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*Operations!$G31^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5)^2)","v":49009.094600047014},{"$f":"IF(Operations!$N31=0,0,Operations!$N31*(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*(Operations!$G31+1)^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5)^2)","v":45692.877163505487},{"$f":"IF(Operations!$N31=0,0,IF(Operations!$I31*Operations!$H31=0,0,(Operations!$P31-Operations!$Q31)/(Operations!$H31)))","v":3.3162174365415269},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$9/Operations!$H31)","v":0.9801818920009403},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$10/Operations!$H31)","v":1.4702728380014103},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.7666721665438772},null,"Sprayer - Air-carrier "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000]
["Load Large Square","ton","Wagon - Forage ","Swathers and all other harvest equipment ",4213,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations!$E32>1,Operations!$E32,IF(Operations!$D32=0,0,Operations!$F32/(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*Operations!$G32^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5))^2))","v":4213},{"$f":"IF(Operations!$C32=\"\",0,(((Operations!$G32+1)*Operations!$H32/Operations!$I32/1000)^VLOOKUP(Operations!$C32,ImpRepairFac[],4,FALSE)-(Operations!$G32*Operations!$H32/Operations!$I32/1000)^VLOOKUP(Operations!$C32,ImpRepairFac[],4,FALSE))*Operations!$N32*VLOOKUP(Operations!$C32,ImpRepairFac[],3,FALSE)/Operations!$H32)","v":4.8031926473800432E-2},{"$f":"IF(Operations!$N32=0,0,Operations!$N32*(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*Operations!$G32^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5)^2)","v":1454.231467021038},{"$f":"IF(Operations!$N32=0,0,Operations!$N32*(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*(Operations!$G32+1)^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5)^2)","v":1359.6764783771252},{"$f":"IF(Operations!$N32=0,0,IF(Operations!$I32*Operations!$H32=0,0,(Operations!$P32-Operations!$Q32)/(Operations!$H32)))","v":3.151832954797093E-2},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$9/Operations!$H32)","v":9.6948764468069212E-3},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$10/Operations!$H32)","v":1.4542314670210381E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5755520664988234E-2},null,"Sprayer - Boom-type "," MISCELLANEOUS "," 0.41 "," 1.3 ",2500]
["Load Small Square","ton","Wagon ","Swathers and all other harvest equipment ",13000,null,5,1250,10,1,"Medium Tractor",2,null,{"$f":"IF(Operations!$E33>1,Operations!$E33,IF(Operations!$D33=0,0,Operations!$F33/(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*Operations!$G33^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5))^2))","v":13000},{"$f":"IF(Operations!$C33=\"\",0,(((Operations!$G33+1)*Operations!$H33/Operations!$I33/1000)^VLOOKUP(Operations!$C33,ImpRepairFac[],4,FALSE)-(Operations!$G33*Operations!$H33/Operations!$I33/1000)^VLOOKUP(Operations!$C33,ImpRepairFac[],4,FALSE))*Operations!$N33*VLOOKUP(Operations!$C33,ImpRepairFac[],3,FALSE)/Operations!$H33)","v":0.28687733423438283},{"$f":"IF(Operations!$N33=0,0,Operations!$N33*(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*Operations!$G33^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5)^2)","v":4487.3033637012804},{"$f":"IF(Operations!$N33=0,0,Operations!$N33*(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*(Operations!$G33+1)^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5)^2)","v":4195.5362494428273},{"$f":"IF(Operations!$N33=0,0,IF(Operations!$I33*Operations!$H33=0,0,(Operations!$P33-Operations!$Q33)/(Operations!$H33)))","v":0.23341369140676252},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$9/Operations!$H33)","v":7.1796853819220491E-2},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$10/Operations!$H33)","v":0.10769528072883072},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.41290582595481373},null,"Stalk chopper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200]
["Move Large Round","ton",null,"Swathers and all other harvest equipment ",4213,null,5,3000,21,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations!$E34>1,Operations!$E34,IF(Operations!$D34=0,0,Operations!$F34/(VLOOKUP(Operations!$D34,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D34,ImpDepLookup,3,FALSE)*Operations!$G34^0.5-VLOOKUP(Operations!$D34,ImpDepLookup,4,FALSE)*(Operations!$G34*(Operations!$G34*Operations!$H34/Operations!$I34)^0.5))^2))","v":4213},{"$f":"IF(Operations!$C34=\"\",0,(((Operations!$G34+1)*Operations!$H34/Operations!$I34/1000)^VLOOKUP(Operations!$C34,ImpRepairFac[],4,FALSE)-(Operations!$G34*Operations!$H34/Operations!$I34/1000)^VLOOKUP(Operations!$C34,ImpRepairFac[],4,FALSE))*Operations!$N34*VLOOKUP(Operations!$C34,ImpRepairFac[],3,FALSE)/Operations!$H34)","v":0},{"$f":"IF(Operations!$N34=0,0,Operations!$N34*(VLOOKUP(Operations!$D34,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D34,ImpDepLookup,3,FALSE)*Operations!$G34^0.5-VLOOKUP(Operations!$D34,ImpDepLookup,4,FALSE)*(Operations!$G34*Operations!$H34/Operations!$I34)^0.5)^2)","v":1454.231467021038},{"$f":"IF(Operations!$N34=0,0,Operations!$N34*(VLOOKUP(Operations!$D34,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D34,ImpDepLookup,3,FALSE)*(Operations!$G34+1)^0.5-VLOOKUP(Operations!$D34,ImpDepLookup,4,FALSE)*(Operations!$G34*Operations!$H34/Operations!$I34)^0.5)^2)","v":1359.6764783771252},{"$f":"IF(Operations!$N34=0,0,IF(Operations!$I34*Operations!$H34=0,0,(Operations!$P34-Operations!$Q34)/(Operations!$H34)))","v":3.151832954797093E-2},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$9/Operations!$H34)","v":9.6948764468069212E-3},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$10/Operations!$H34)","v":1.4542314670210381E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5755520664988234E-2},null,"Sugar beet harvester "," HARVESTING "," 0.59 "," 1.3 ",1500]
["No-Till Drill","acre","Drill - Grain ","Planters ",66251,null,5,1000,12,1.1000000000000001,"Medium Tractor",6.0699481865284985,null,{"$f":"IF(Operations!$E35>1,Operations!$E35,IF(Operations!$D35=0,0,Operations!$F35/(VLOOKUP(Operations!$D35,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D35,ImpDepLookup,3,FALSE)*Operations!$G35^0.5-VLOOKUP(Operations!$D35,ImpDepLookup,4,FALSE)*(Operations!$G35*(Operations!$G35*Operations!$H35/Operations!$I35)^0.5))^2))","v":66251},{"$f":"IF(Operations!$C35=\"\",0,(((Operations!$G35+1)*Operations!$H35/Operations!$I35/1000)^VLOOKUP(Operations!$C35,ImpRepairFac[],4,FALSE)-(Operations!$G35*Operations!$H35/Operations!$I35/1000)^VLOOKUP(Operations!$C35,ImpRepairFac[],4,FALSE))*Operations!$N35*VLOOKUP(Operations!$C35,ImpRepairFac[],3,FALSE)/Operations!$H35)","v":1.5730622046085332},{"$f":"IF(Operations!$N35=0,0,Operations!$N35*(VLOOKUP(Operations!$D35,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D35,ImpDepLookup,3,FALSE)*Operations!$G35^0.5-VLOOKUP(Operations!$D35,ImpDepLookup,4,FALSE)*(Operations!$G35*Operations!$H35/Operations!$I35)^0.5)^2)","v":33264.303015700767},{"$f":"IF(Operations!$N35=0,0,Operations!$N35*(VLOOKUP(Operations!$D35,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D35,ImpDepLookup,3,FALSE)*(Operations!$G35+1)^0.5-VLOOKUP(Operations!$D35,ImpDepLookup,4,FALSE)*(Operations!$G35*Operations!$H35/Operations!$I35)^0.5)^2)","v":31719.699288547472},{"$f":"IF(Operations!$N35=0,0,IF(Operations!$I35*Operations!$H35=0,0,(Operations!$P35-Operations!$Q35)/(Operations!$H35)))","v":1.5446037271532951},{"$f":"IF(Operations!$H35=0,0,Operations!$P35*'General Variables'!$B$9/Operations!$H35)","v":0.66528606031401538},{"$f":"IF(Operations!$H35=0,0,Operations!$P35*'General Variables'!$B$10/Operations!$H35)","v":0.99792909047102296},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.2078188779383332},null,"Wagon "," MISCELLANEOUS "," 0.19 "," 1.3 ",3000]
["Pickett Windrowers","acre","Bean puller-windrower ","Swathers and all other harvest equipment ",32000,null,5,1000,10,1.1000000000000001,"Medium Tractor",6.0734042553191498,null,{"$f":"IF(Operations!$E36>1,Operations!$E36,IF(Operations!$D36=0,0,Operations!$F36/(VLOOKUP(Operations!$D36,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D36,ImpDepLookup,3,FALSE)*Operations!$G36^0.5-VLOOKUP(Operations!$D36,ImpDepLookup,4,FALSE)*(Operations!$G36*(Operations!$G36*Operations!$H36/Operations!$I36)^0.5))^2))","v":32000},{"$f":"IF(Operations!$C36=\"\",0,(((Operations!$G36+1)*Operations!$H36/Operations!$I36/1000)^VLOOKUP(Operations!$C36,ImpRepairFac[],4,FALSE)-(Operations!$G36*Operations!$H36/Operations!$I36/1000)^VLOOKUP(Operations!$C36,ImpRepairFac[],4,FALSE))*Operations!$N36*VLOOKUP(Operations!$C36,ImpRepairFac[],3,FALSE)/Operations!$H36)","v":0.71511152638384856},{"$f":"IF(Operations!$N36=0,0,Operations!$N36*(VLOOKUP(Operations!$D36,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D36,ImpDepLookup,3,FALSE)*Operations!$G36^0.5-VLOOKUP(Operations!$D36,ImpDepLookup,4,FALSE)*(Operations!$G36*Operations!$H36/Operations!$I36)^0.5)^2)","v":11045.669818341614},{"$f":"IF(Operations!$N36=0,0,Operations!$N36*(VLOOKUP(Operations!$D36,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D36,ImpDepLookup,3,FALSE)*(Operations!$G36+1)^0.5-VLOOKUP(Operations!$D36,ImpDepLookup,4,FALSE)*(Operations!$G36*Operations!$H36/Operations!$I36)^0.5)^2)","v":10327.473844782344},{"$f":"IF(Operations!$N36=0,0,IF(Operations!$I36*Operations!$H36=0,0,(Operations!$P36-Operations!$Q36)/(Operations!$H36)))","v":0.71819597355927001},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$9/Operations!$H36)","v":0.22091339636683227},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$10/Operations!$H36)","v":0.33137009455024841},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.2704794644763506},null,"Wagon - Forage "," MISCELLANEOUS "," 0.16 "," 1.6 ",2000]
["Pipe D 125' Lift","acre-inch","Hand move lateral","Manure spreaders and all other miscellaneous equipment ",null,7500,10,2600,2.25,{"$f":"5/24","v":0.20833333333333334},"Diesel Pump for Pipe",3.03,null,{"$f":"IF(Operations!$E37>1,Operations!$E37,IF(Operations!$D37=0,0,Operations!$F37/(VLOOKUP(Operations!$D37,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D37,ImpDepLookup,3,FALSE)*Operations!$G37^0.5-VLOOKUP(Operations!$D37,ImpDepLookup,4,FALSE)*(Operations!$G37*(Operations!$G37*Operations!$H37/Operations!$I37)^0.5))^2))","v":21401.127786861911},{"$f":"IF(Operations!$C37=\"\",0,(((Operations!$G37+1)*Operations!$H37/Operations!$I37/1000)^VLOOKUP(Operations!$C37,ImpRepairFac[],4,FALSE)-(Operations!$G37*Operations!$H37/Operations!$I37/1000)^VLOOKUP(Operations!$C37,ImpRepairFac[],4,FALSE))*Operations!$N37*VLOOKUP(Operations!$C37,ImpRepairFac[],3,FALSE)/Operations!$H37)","v":0.19023224699432831},{"$f":"IF(Operations!$N37=0,0,Operations!$N37*(VLOOKUP(Operations!$D37,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D37,ImpDepLookup,3,FALSE)*Operations!$G37^0.5-VLOOKUP(Operations!$D37,ImpDepLookup,4,FALSE)*(Operations!$G37*Operations!$H37/Operations!$I37)^0.5)^2)","v":7500},{"$f":"IF(Operations!$N37=0,0,Operations!$N37*(VLOOKUP(Operations!$D37,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D37,ImpDepLookup,3,FALSE)*(Operations!$G37+1)^0.5-VLOOKUP(Operations!$D37,ImpDepLookup,4,FALSE)*(Operations!$G37*Operations!$H37/Operations!$I37)^0.5)^2)","v":7072.1710320991388},{"$f":"IF(Operations!$N37=0,0,IF(Operations!$I37*Operations!$H37=0,0,(Operations!$P37-Operations!$Q37)/(Operations!$H37)))","v":0.16454960303879279},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$9/Operations!$H37)","v":5.7692307692307696E-2},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$10/Operations!$H37)","v":8.6538461538461536E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.30878037226956201},null,"Hand move lateral","See Table 5-5*",0.02,1]
["Pivot D 125' Lift","acre-inch","Center Pivot","Pivots",75000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"1.5/24","v":6.25E-2},"Diesel Pump",3.34,null,{"$f":"IF(Operations!$E38>1,Operations!$E38,IF(Operations!$D38=0,0,Operations!$F38/(VLOOKUP(Operations!$D38,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D38,ImpDepLookup,3,FALSE)*Operations!$G38^0.5-VLOOKUP(Operations!$D38,ImpDepLookup,4,FALSE)*(Operations!$G38*(Operations!$G38*Operations!$H38/Operations!$I38)^0.5))^2))","v":75000},{"$f":"IF(Operations!$C38=\"\",0,(((Operations!$G38+1)*Operations!$H38/Operations!$I38/1000)^VLOOKUP(Operations!$C38,ImpRepairFac[],4,FALSE)-(Operations!$G38*Operations!$H38/Operations!$I38/1000)^VLOOKUP(Operations!$C38,ImpRepairFac[],4,FALSE))*Operations!$N38*VLOOKUP(Operations!$C38,ImpRepairFac[],3,FALSE)/Operations!$H38)","v":1.7291666666666694},{"$f":"IF(Operations!$N38=0,0,Operations!$N38*(VLOOKUP(Operations!$D38,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D38,ImpDepLookup,3,FALSE)*Operations!$G38^0.5-VLOOKUP(Operations!$D38,ImpDepLookup,4,FALSE)*(Operations!$G38*Operations!$H38/Operations!$I38)^0.5)^2)","v":22125.849979034567},{"$f":"IF(Operations!$N38=0,0,Operations!$N38*(VLOOKUP(Operations!$D38,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D38,ImpDepLookup,3,FALSE)*(Operations!$G38+1)^0.5-VLOOKUP(Operations!$D38,ImpDepLookup,4,FALSE)*(Operations!$G38*Operations!$H38/Operations!$I38)^0.5)^2)","v":20764.215644590095},{"$f":"IF(Operations!$N38=0,0,IF(Operations!$I38*Operations!$H38=0,0,(Operations!$P38-Operations!$Q38)/(Operations!$H38)))","v":0.52370551324787395},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$9/Operations!$H38)","v":0.17019884599257359},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$10/Operations!$H38)","v":0.25529826898886038},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.94920262822930801},null,"End tow lateral","See Table 5-5*",0.03,1]
["Pivot D 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",78000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"2/24","v":8.3333333333333329E-2},"Diesel Pump",3.34,null,{"$f":"IF(Operations!$E39>1,Operations!$E39,IF(Operations!$D39=0,0,Operations!$F39/(VLOOKUP(Operations!$D39,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D39,ImpDepLookup,3,FALSE)*Operations!$G39^0.5-VLOOKUP(Operations!$D39,ImpDepLookup,4,FALSE)*(Operations!$G39*(Operations!$G39*Operations!$H39/Operations!$I39)^0.5))^2))","v":78000},{"$f":"IF(Operations!$C39=\"\",0,(((Operations!$G39+1)*Operations!$H39/Operations!$I39/1000)^VLOOKUP(Operations!$C39,ImpRepairFac[],4,FALSE)-(Operations!$G39*Operations!$H39/Operations!$I39/1000)^VLOOKUP(Operations!$C39,ImpRepairFac[],4,FALSE))*Operations!$N39*VLOOKUP(Operations!$C39,ImpRepairFac[],3,FALSE)/Operations!$H39)","v":1.798333333333336},{"$f":"IF(Operations!$N39=0,0,Operations!$N39*(VLOOKUP(Operations!$D39,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D39,ImpDepLookup,3,FALSE)*Operations!$G39^0.5-VLOOKUP(Operations!$D39,ImpDepLookup,4,FALSE)*(Operations!$G39*Operations!$H39/Operations!$I39)^0.5)^2)","v":23010.88397819595},{"$f":"IF(Operations!$N39=0,0,Operations!$N39*(VLOOKUP(Operations!$D39,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D39,ImpDepLookup,3,FALSE)*(Operations!$G39+1)^0.5-VLOOKUP(Operations!$D39,ImpDepLookup,4,FALSE)*(Operations!$G39*Operations!$H39/Operations!$I39)^0.5)^2)","v":21594.784270373697},{"$f":"IF(Operations!$N39=0,0,IF(Operations!$I39*Operations!$H39=0,0,(Operations!$P39-Operations!$Q39)/(Operations!$H39)))","v":0.54465373377778981},{"$f":"IF(Operations!$H39=0,0,Operations!$P39*'General Variables'!$B$9/Operations!$H39)","v":0.17700679983227655},{"$f":"IF(Operations!$H39=0,0,Operations!$P39*'General Variables'!$B$10/Operations!$H39)","v":0.26551019974841483},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.98717073335848116},null,"Side roll lateral","See Table 5-5*",0.02,1]
["Pivot E 125' Lift","acre-inch","Center Pivot","Pivots",75000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"1.5/24","v":6.25E-2},"Electric Pump",null,47.78,{"$f":"IF(Operations!$E40>1,Operations!$E40,IF(Operations!$D40=0,0,Operations!$F40/(VLOOKUP(Operations!$D40,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D40,ImpDepLookup,3,FALSE)*Operations!$G40^0.5-VLOOKUP(Operations!$D40,ImpDepLookup,4,FALSE)*(Operations!$G40*(Operations!$G40*Operations!$H40/Operations!$I40)^0.5))^2))","v":75000},{"$f":"IF(Operations!$C40=\"\",0,(((Operations!$G40+1)*Operations!$H40/Operations!$I40/1000)^VLOOKUP(Operations!$C40,ImpRepairFac[],4,FALSE)-(Operations!$G40*Operations!$H40/Operations!$I40/1000)^VLOOKUP(Operations!$C40,ImpRepairFac[],4,FALSE))*Operations!$N40*VLOOKUP(Operations!$C40,ImpRepairFac[],3,FALSE)/Operations!$H40)","v":1.7291666666666694},{"$f":"IF(Operations!$N40=0,0,Operations!$N40*(VLOOKUP(Operations!$D40,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D40,ImpDepLookup,3,FALSE)*Operations!$G40^0.5-VLOOKUP(Operations!$D40,ImpDepLookup,4,FALSE)*(Operations!$G40*Operations!$H40/Operations!$I40)^0.5)^2)","v":22125.849979034567},{"$f":"IF(Operations!$N40=0,0,Operations!$N40*(VLOOKUP(Operations!$D40,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D40,ImpDepLookup,3,FALSE)*(Operations!$G40+1)^0.5-VLOOKUP(Operations!$D40,ImpDepLookup,4,FALSE)*(Operations!$G40*Operations!$H40/Operations!$I40)^0.5)^2)","v":20764.215644590095},{"$f":"IF(Operations!$N40=0,0,IF(Operations!$I40*Operations!$H40=0,0,(Operations!$P40-Operations!$Q40)/(Operations!$H40)))","v":0.52370551324787395},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$9/Operations!$H40)","v":0.17019884599257359},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$10/Operations!$H40)","v":0.25529826898886038},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.94920262822930801},null,"Lateral","See Table 5-5*",0.06,1]
["Pivot E 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",78000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"2/24","v":8.3333333333333329E-2},"Electric Pump",null,47.78,{"$f":"IF(Operations!$E41>1,Operations!$E41,IF(Operations!$D41=0,0,Operations!$F41/(VLOOKUP(Operations!$D41,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D41,ImpDepLookup,3,FALSE)*Operations!$G41^0.5-VLOOKUP(Operations!$D41,ImpDepLookup,4,FALSE)*(Operations!$G41*(Operations!$G41*Operations!$H41/Operations!$I41)^0.5))^2))","v":78000},{"$f":"IF(Operations!$C41=\"\",0,(((Operations!$G41+1)*Operations!$H41/Operations!$I41/1000)^VLOOKUP(Operations!$C41,ImpRepairFac[],4,FALSE)-(Operations!$G41*Operations!$H41/Operations!$I41/1000)^VLOOKUP(Operations!$C41,ImpRepairFac[],4,FALSE))*Operations!$N41*VLOOKUP(Operations!$C41,ImpRepairFac[],3,FALSE)/Operations!$H41)","v":1.798333333333336},{"$f":"IF(Operations!$N41=0,0,Operations!$N41*(VLOOKUP(Operations!$D41,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D41,ImpDepLookup,3,FALSE)*Operations!$G41^0.5-VLOOKUP(Operations!$D41,ImpDepLookup,4,FALSE)*(Operations!$G41*Operations!$H41/Operations!$I41)^0.5)^2)","v":23010.88397819595},{"$f":"IF(Operations!$N41=0,0,Operations!$N41*(VLOOKUP(Operations!$D41,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D41,ImpDepLookup,3,FALSE)*(Operations!$G41+1)^0.5-VLOOKUP(Operations!$D41,ImpDepLookup,4,FALSE)*(Operations!$G41*Operations!$H41/Operations!$I41)^0.5)^2)","v":21594.784270373697},{"$f":"IF(Operations!$N41=0,0,IF(Operations!$I41*Operations!$H41=0,0,(Operations!$P41-Operations!$Q41)/(Operations!$H41)))","v":0.54465373377778981},{"$f":"IF(Operations!$H41=0,0,Operations!$P41*'General Variables'!$B$9/Operations!$H41)","v":0.17700679983227655},{"$f":"IF(Operations!$H41=0,0,Operations!$P41*'General Variables'!$B$10/Operations!$H41)","v":0.26551019974841483},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.98717073335848116},null,"Traveling gun","See Table 5-5*",0.06,1]
["Plant","acre","Planter - Row crop ","Planters ",83593,null,5,1000,10,1.2,"Medium Tractor",2.73,null,{"$f":"IF(Operations!$E42>1,Operations!$E42,IF(Operations!$D42=0,0,Operations!$F42/(VLOOKUP(Operations!$D42,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D42,ImpDepLookup,3,FALSE)*Operations!$G42^0.5-VLOOKUP(Operations!$D42,ImpDepLookup,4,FALSE)*(Operations!$G42*(Operations!$G42*Operations!$H42/Operations!$I42)^0.5))^2))","v":83593},{"$f":"IF(Operations!$C42=\"\",0,(((Operations!$G42+1)*Operations!$H42/Operations!$I42/1000)^VLOOKUP(Operations!$C42,ImpRepairFac[],4,FALSE)-(Operations!$G42*Operations!$H42/Operations!$I42/1000)^VLOOKUP(Operations!$C42,ImpRepairFac[],4,FALSE))*Operations!$N42*VLOOKUP(Operations!$C42,ImpRepairFac[],3,FALSE)/Operations!$H42)","v":2.9107438387280493},{"$f":"IF(Operations!$N42=0,0,Operations!$N42*(VLOOKUP(Operations!$D42,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D42,ImpDepLookup,3,FALSE)*Operations!$G42^0.5-VLOOKUP(Operations!$D42,ImpDepLookup,4,FALSE)*(Operations!$G42*Operations!$H42/Operations!$I42)^0.5)^2)","v":41971.63638271836},{"$f":"IF(Operations!$N42=0,0,Operations!$N42*(VLOOKUP(Operations!$D42,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D42,ImpDepLookup,3,FALSE)*(Operations!$G42+1)^0.5-VLOOKUP(Operations!$D42,ImpDepLookup,4,FALSE)*(Operations!$G42*Operations!$H42/Operations!$I42)^0.5)^2)","v":40022.713960959816},{"$f":"IF(Operations!$N42=0,0,IF(Operations!$I42*Operations!$H42=0,0,(Operations!$P42-Operations!$Q42)/(Operations!$H42)))","v":1.9489224217585432},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$9/Operations!$H42)","v":0.83943272765436727},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$10/Operations!$H42)","v":1.2591490914815509},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.0475042408944617},null,"Center Pivot","See Table 5-5*",4.1500000000000002E-2,1]
["Plant Narrow Row","acre","Planter - Row crop ","Planters ",83593,null,5,1000,10,1.2,"Medium Tractor",2.580373831775701,null,{"$f":"IF(Operations!$E43>1,Operations!$E43,IF(Operations!$D43=0,0,Operations!$F43/(VLOOKUP(Operations!$D43,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D43,ImpDepLookup,3,FALSE)*Operations!$G43^0.5-VLOOKUP(Operations!$D43,ImpDepLookup,4,FALSE)*(Operations!$G43*(Operations!$G43*Operations!$H43/Operations!$I43)^0.5))^2))","v":83593},{"$f":"IF(Operations!$C43=\"\",0,(((Operations!$G43+1)*Operations!$H43/Operations!$I43/1000)^VLOOKUP(Operations!$C43,ImpRepairFac[],4,FALSE)-(Operations!$G43*Operations!$H43/Operations!$I43/1000)^VLOOKUP(Operations!$C43,ImpRepairFac[],4,FALSE))*Operations!$N43*VLOOKUP(Operations!$C43,ImpRepairFac[],3,FALSE)/Operations!$H43)","v":2.9107438387280493},{"$f":"IF(Operations!$N43=0,0,Operations!$N43*(VLOOKUP(Operations!$D43,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D43,ImpDepLookup,3,FALSE)*Operations!$G43^0.5-VLOOKUP(Operations!$D43,ImpDepLookup,4,FALSE)*(Operations!$G43*Operations!$H43/Operations!$I43)^0.5)^2)","v":41971.63638271836},{"$f":"IF(Operations!$N43=0,0,Operations!$N43*(VLOOKUP(Operations!$D43,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D43,ImpDepLookup,3,FALSE)*(Operations!$G43+1)^0.5-VLOOKUP(Operations!$D43,ImpDepLookup,4,FALSE)*(Operations!$G43*Operations!$H43/Operations!$I43)^0.5)^2)","v":40022.713960959816},{"$f":"IF(Operations!$N43=0,0,IF(Operations!$I43*Operations!$H43=0,0,(Operations!$P43-Operations!$Q43)/(Operations!$H43)))","v":1.9489224217585432},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$9/Operations!$H43)","v":0.83943272765436727},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$10/Operations!$H43)","v":1.2591490914815509},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.0475042408944617},null,"Center Pivot w/corner","See Table 5-5*",0.06,1]
["Plant No-Till","acre","Planter - Row crop ","Planters ",93593,null,5,1000,10,1.2,"Medium Tractor",3.38,null,{"$f":"IF(Operations!$E44>1,Operations!$E44,IF(Operations!$D44=0,0,Operations!$F44/(VLOOKUP(Operations!$D44,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D44,ImpDepLookup,3,FALSE)*Operations!$G44^0.5-VLOOKUP(Operations!$D44,ImpDepLookup,4,FALSE)*(Operations!$G44*(Operations!$G44*Operations!$H44/Operations!$I44)^0.5))^2))","v":93593},{"$f":"IF(Operations!$C44=\"\",0,(((Operations!$G44+1)*Operations!$H44/Operations!$I44/1000)^VLOOKUP(Operations!$C44,ImpRepairFac[],4,FALSE)-(Operations!$G44*Operations!$H44/Operations!$I44/1000)^VLOOKUP(Operations!$C44,ImpRepairFac[],4,FALSE))*Operations!$N44*VLOOKUP(Operations!$C44,ImpRepairFac[],3,FALSE)/Operations!$H44)","v":3.2589480949131429},{"$f":"IF(Operations!$N44=0,0,Operations!$N44*(VLOOKUP(Operations!$D44,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D44,ImpDepLookup,3,FALSE)*Operations!$G44^0.5-VLOOKUP(Operations!$D44,ImpDepLookup,4,FALSE)*(Operations!$G44*Operations!$H44/Operations!$I44)^0.5)^2)","v":46992.587465071949},{"$f":"IF(Operations!$N44=0,0,Operations!$N44*(VLOOKUP(Operations!$D44,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D44,ImpDepLookup,3,FALSE)*(Operations!$G44+1)^0.5-VLOOKUP(Operations!$D44,ImpDepLookup,4,FALSE)*(Operations!$G44*Operations!$H44/Operations!$I44)^0.5)^2)","v":44810.520830070847},{"$f":"IF(Operations!$N44=0,0,IF(Operations!$I44*Operations!$H44=0,0,(Operations!$P44-Operations!$Q44)/(Operations!$H44)))","v":2.1820666350011013},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$9/Operations!$H44)","v":0.939851749301439},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$10/Operations!$H44)","v":1.4097776239521584},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.5316960082546984},null,"Linear move with ditch","See Table 5-5*",0.06,1]
["Plow","acre","Plow - Moldboard","Plows ",16771,null,5,1000,7.5,1.1000000000000001,"Large Tractor",6,null,{"$f":"IF(Operations!$E45>1,Operations!$E45,IF(Operations!$D45=0,0,Operations!$F45/(VLOOKUP(Operations!$D45,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D45,ImpDepLookup,3,FALSE)*Operations!$G45^0.5-VLOOKUP(Operations!$D45,ImpDepLookup,4,FALSE)*(Operations!$G45*(Operations!$G45*Operations!$H45/Operations!$I45)^0.5))^2))","v":16771},{"$f":"IF(Operations!$C45=\"\",0,(((Operations!$G45+1)*Operations!$H45/Operations!$I45/1000)^VLOOKUP(Operations!$C45,ImpRepairFac[],4,FALSE)-(Operations!$G45*Operations!$H45/Operations!$I45/1000)^VLOOKUP(Operations!$C45,ImpRepairFac[],4,FALSE))*Operations!$N45*VLOOKUP(Operations!$C45,ImpRepairFac[],3,FALSE)/Operations!$H45)","v":0.91057036506952382},{"$f":"IF(Operations!$N45=0,0,Operations!$N45*(VLOOKUP(Operations!$D45,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D45,ImpDepLookup,3,FALSE)*Operations!$G45^0.5-VLOOKUP(Operations!$D45,ImpDepLookup,4,FALSE)*(Operations!$G45*Operations!$H45/Operations!$I45)^0.5)^2)","v":6529.3988726913458},{"$f":"IF(Operations!$N45=0,0,Operations!$N45*(VLOOKUP(Operations!$D45,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D45,ImpDepLookup,3,FALSE)*(Operations!$G45+1)^0.5-VLOOKUP(Operations!$D45,ImpDepLookup,4,FALSE)*(Operations!$G45*Operations!$H45/Operations!$I45)^0.5)^2)","v":6303.5851259603114},{"$f":"IF(Operations!$N45=0,0,IF(Operations!$I45*Operations!$H45=0,0,(Operations!$P45-Operations!$Q45)/(Operations!$H45)))","v":0.22581374673103438},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$9/Operations!$H45)","v":0.13058797745382691},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$10/Operations!$H45)","v":0.19588196618074036},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.55228369036560165},null,"Linear move with pipe","See Table 5-5*",0.06,1]
["Ridge Cultivate/Ditch","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",30000,4500,5,1000,12,1.1000000000000001,"Medium Tractor",5.332019704433498,null,{"$f":"IF(Operations!$E46>1,Operations!$E46,IF(Operations!$D46=0,0,Operations!$F46/(VLOOKUP(Operations!$D46,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D46,ImpDepLookup,3,FALSE)*Operations!$G46^0.5-VLOOKUP(Operations!$D46,ImpDepLookup,4,FALSE)*(Operations!$G46*(Operations!$G46*Operations!$H46/Operations!$I46)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C46=\"\",0,(((Operations!$G46+1)*Operations!$H46/Operations!$I46/1000)^VLOOKUP(Operations!$C46,ImpRepairFac[],4,FALSE)-(Operations!$G46*Operations!$H46/Operations!$I46/1000)^VLOOKUP(Operations!$C46,ImpRepairFac[],4,FALSE))*Operations!$N46*VLOOKUP(Operations!$C46,ImpRepairFac[],3,FALSE)/Operations!$H46)","v":0.36675240740820464},{"$f":"IF(Operations!$N46=0,0,Operations!$N46*(VLOOKUP(Operations!$D46,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D46,ImpDepLookup,3,FALSE)*Operations!$G46^0.5-VLOOKUP(Operations!$D46,ImpDepLookup,4,FALSE)*(Operations!$G46*Operations!$H46/Operations!$I46)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N46=0,0,Operations!$N46*(VLOOKUP(Operations!$D46,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D46,ImpDepLookup,3,FALSE)*(Operations!$G46+1)^0.5-VLOOKUP(Operations!$D46,ImpDepLookup,4,FALSE)*(Operations!$G46*Operations!$H46/Operations!$I46)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N46=0,0,IF(Operations!$I46*Operations!$H46=0,0,(Operations!$P46-Operations!$Q46)/(Operations!$H46)))","v":0.89204803292549151},{"$f":"IF(Operations!$H46=0,0,Operations!$P46*'General Variables'!$B$9/Operations!$H46)","v":0.24964017303029468},{"$f":"IF(Operations!$H46=0,0,Operations!$P46*'General Variables'!$B$10/Operations!$H46)","v":0.37446025954544199},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5161484655012283},null,"Portable solid set","See Table 5-5*",0.02,1]
["Ridge Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",30000,null,5,1500,10,1,"Medium Tractor",5.332019704433498,null,{"$f":"IF(Operations!$E47>1,Operations!$E47,IF(Operations!$D47=0,0,Operations!$F47/(VLOOKUP(Operations!$D47,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D47,ImpDepLookup,3,FALSE)*Operations!$G47^0.5-VLOOKUP(Operations!$D47,ImpDepLookup,4,FALSE)*(Operations!$G47*(Operations!$G47*Operations!$H47/Operations!$I47)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C47=\"\",0,(((Operations!$G47+1)*Operations!$H47/Operations!$I47/1000)^VLOOKUP(Operations!$C47,ImpRepairFac[],4,FALSE)-(Operations!$G47*Operations!$H47/Operations!$I47/1000)^VLOOKUP(Operations!$C47,ImpRepairFac[],4,FALSE))*Operations!$N47*VLOOKUP(Operations!$C47,ImpRepairFac[],3,FALSE)/Operations!$H47)","v":0.89100722459063009},{"$f":"IF(Operations!$N47=0,0,Operations!$N47*(VLOOKUP(Operations!$D47,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D47,ImpDepLookup,3,FALSE)*Operations!$G47^0.5-VLOOKUP(Operations!$D47,ImpDepLookup,4,FALSE)*(Operations!$G47*Operations!$H47/Operations!$I47)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N47=0,0,Operations!$N47*(VLOOKUP(Operations!$D47,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D47,ImpDepLookup,3,FALSE)*(Operations!$G47+1)^0.5-VLOOKUP(Operations!$D47,ImpDepLookup,4,FALSE)*(Operations!$G47*Operations!$H47/Operations!$I47)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N47=0,0,IF(Operations!$I47*Operations!$H47=0,0,(Operations!$P47-Operations!$Q47)/(Operations!$H47)))","v":0.59469868861699438},{"$f":"IF(Operations!$H47=0,0,Operations!$P47*'General Variables'!$B$9/Operations!$H47)","v":0.16642678202019645},{"$f":"IF(Operations!$H47=0,0,Operations!$P47*'General Variables'!$B$10/Operations!$H47)","v":0.24964017303029468},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0107656436674854},null,"Permanent solid set","See Table 5-5*",0.01,1]
["Ridge Plant and Band Herbicide","acre","Planter - Row crop ","Disks and all other tillage equipment ",103593,null,5,1500,10,1.2,"Medium Tractor",3.41,null,{"$f":"IF(Operations!$E48>1,Operations!$E48,IF(Operations!$D48=0,0,Operations!$F48/(VLOOKUP(Operations!$D48,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D48,ImpDepLookup,3,FALSE)*Operations!$G48^0.5-VLOOKUP(Operations!$D48,ImpDepLookup,4,FALSE)*(Operations!$G48*(Operations!$G48*Operations!$H48/Operations!$I48)^0.5))^2))","v":103593},{"$f":"IF(Operations!$C48=\"\",0,(((Operations!$G48+1)*Operations!$H48/Operations!$I48/1000)^VLOOKUP(Operations!$C48,ImpRepairFac[],4,FALSE)-(Operations!$G48*Operations!$H48/Operations!$I48/1000)^VLOOKUP(Operations!$C48,ImpRepairFac[],4,FALSE))*Operations!$N48*VLOOKUP(Operations!$C48,ImpRepairFac[],3,FALSE)/Operations!$H48)","v":5.6346230878924581},{"$f":"IF(Operations!$N48=0,0,Operations!$N48*(VLOOKUP(Operations!$D48,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D48,ImpDepLookup,3,FALSE)*Operations!$G48^0.5-VLOOKUP(Operations!$D48,ImpDepLookup,4,FALSE)*(Operations!$G48*Operations!$H48/Operations!$I48)^0.5)^2)","v":43101.624074545529},{"$f":"IF(Operations!$N48=0,0,Operations!$N48*(VLOOKUP(Operations!$D48,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D48,ImpDepLookup,3,FALSE)*(Operations!$G48+1)^0.5-VLOOKUP(Operations!$D48,ImpDepLookup,4,FALSE)*(Operations!$G48*Operations!$H48/Operations!$I48)^0.5)^2)","v":40021.293012050519},{"$f":"IF(Operations!$N48=0,0,IF(Operations!$I48*Operations!$H48=0,0,(Operations!$P48-Operations!$Q48)/(Operations!$H48)))","v":2.05355404166334},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$9/Operations!$H48)","v":0.5746883209939404},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$10/Operations!$H48)","v":0.86203248149091061},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.4902748441481908},null,"Orchard hose-pull","See Table 5-5*",0.03,1]
["Rod Weeder","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",null,7500,5,1000,13.200000000000001,1,"Medium Tractor",5.346000000000001,null,{"$f":"IF(Operations!$E49>1,Operations!$E49,IF(Operations!$D49=0,0,Operations!$F49/(VLOOKUP(Operations!$D49,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D49,ImpDepLookup,3,FALSE)*Operations!$G49^0.5-VLOOKUP(Operations!$D49,ImpDepLookup,4,FALSE)*(Operations!$G49*(Operations!$G49*Operations!$H49/Operations!$I49)^0.5))^2))","v":18025.944884495453},{"$f":"IF(Operations!$C49=\"\",0,(((Operations!$G49+1)*Operations!$H49/Operations!$I49/1000)^VLOOKUP(Operations!$C49,ImpRepairFac[],4,FALSE)-(Operations!$G49*Operations!$H49/Operations!$I49/1000)^VLOOKUP(Operations!$C49,ImpRepairFac[],4,FALSE))*Operations!$N49*VLOOKUP(Operations!$C49,ImpRepairFac[],3,FALSE)/Operations!$H49)","v":0.2263455021013793},{"$f":"IF(Operations!$N49=0,0,Operations!$N49*(VLOOKUP(Operations!$D49,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D49,ImpDepLookup,3,FALSE)*Operations!$G49^0.5-VLOOKUP(Operations!$D49,ImpDepLookup,4,FALSE)*(Operations!$G49*Operations!$H49/Operations!$I49)^0.5)^2)","v":7500},{"$f":"IF(Operations!$N49=0,0,Operations!$N49*(VLOOKUP(Operations!$D49,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D49,ImpDepLookup,3,FALSE)*(Operations!$G49+1)^0.5-VLOOKUP(Operations!$D49,ImpDepLookup,4,FALSE)*(Operations!$G49*Operations!$H49/Operations!$I49)^0.5)^2)","v":6963.9997108054176},{"$f":"IF(Operations!$N49=0,0,IF(Operations!$I49*Operations!$H49=0,0,(Operations!$P49-Operations!$Q49)/(Operations!$H49)))","v":0.53600028919458231},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$9/Operations!$H49)","v":0.15},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$10/Operations!$H49)","v":0.22500000000000001},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.91100028919458231}]
["Rod Weeder & Fertilizer","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",null,7500,5,1000,13.200000000000001,1.2,"Medium Tractor",5.346000000000001,null,{"$f":"IF(Operations!$E50>1,Operations!$E50,IF(Operations!$D50=0,0,Operations!$F50/(VLOOKUP(Operations!$D50,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D50,ImpDepLookup,3,FALSE)*Operations!$G50^0.5-VLOOKUP(Operations!$D50,ImpDepLookup,4,FALSE)*(Operations!$G50*(Operations!$G50*Operations!$H50/Operations!$I50)^0.5))^2))","v":18025.944884495453},{"$f":"IF(Operations!$C50=\"\",0,(((Operations!$G50+1)*Operations!$H50/Operations!$I50/1000)^VLOOKUP(Operations!$C50,ImpRepairFac[],4,FALSE)-(Operations!$G50*Operations!$H50/Operations!$I50/1000)^VLOOKUP(Operations!$C50,ImpRepairFac[],4,FALSE))*Operations!$N50*VLOOKUP(Operations!$C50,ImpRepairFac[],3,FALSE)/Operations!$H50)","v":0.2263455021013793},{"$f":"IF(Operations!$N50=0,0,Operations!$N50*(VLOOKUP(Operations!$D50,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D50,ImpDepLookup,3,FALSE)*Operations!$G50^0.5-VLOOKUP(Operations!$D50,ImpDepLookup,4,FALSE)*(Operations!$G50*Operations!$H50/Operations!$I50)^0.5)^2)","v":7500},{"$f":"IF(Operations!$N50=0,0,Operations!$N50*(VLOOKUP(Operations!$D50,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D50,ImpDepLookup,3,FALSE)*(Operations!$G50+1)^0.5-VLOOKUP(Operations!$D50,ImpDepLookup,4,FALSE)*(Operations!$G50*Operations!$H50/Operations!$I50)^0.5)^2)","v":6963.9997108054176},{"$f":"IF(Operations!$N50=0,0,IF(Operations!$I50*Operations!$H50=0,0,(Operations!$P50-Operations!$Q50)/(Operations!$H50)))","v":0.53600028919458231},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$9/Operations!$H50)","v":0.15},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$10/Operations!$H50)","v":0.22500000000000001},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.91100028919458231}]
["Roll","acre","Mulcher-packer ","Disks and all other tillage equipment ",null,null,5,300,9,1,"Medium Tractor",5.4586466165413539,null,{"$f":"IF(Operations!$E51>1,Operations!$E51,IF(Operations!$D51=0,0,Operations!$F51/(VLOOKUP(Operations!$D51,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D51,ImpDepLookup,3,FALSE)*Operations!$G51^0.5-VLOOKUP(Operations!$D51,ImpDepLookup,4,FALSE)*(Operations!$G51*(Operations!$G51*Operations!$H51/Operations!$I51)^0.5))^2))","v":0},{"$f":"IF(Operations!$C51=\"\",0,(((Operations!$G51+1)*Operations!$H51/Operations!$I51/1000)^VLOOKUP(Operations!$C51,ImpRepairFac[],4,FALSE)-(Operations!$G51*Operations!$H51/Operations!$I51/1000)^VLOOKUP(Operations!$C51,ImpRepairFac[],4,FALSE))*Operations!$N51*VLOOKUP(Operations!$C51,ImpRepairFac[],3,FALSE)/Operations!$H51)","v":0},{"$f":"IF(Operations!$N51=0,0,Operations!$N51*(VLOOKUP(Operations!$D51,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D51,ImpDepLookup,3,FALSE)*Operations!$G51^0.5-VLOOKUP(Operations!$D51,ImpDepLookup,4,FALSE)*(Operations!$G51*Operations!$H51/Operations!$I51)^0.5)^2)","v":0},{"$f":"IF(Operations!$N51=0,0,Operations!$N51*(VLOOKUP(Operations!$D51,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D51,ImpDepLookup,3,FALSE)*(Operations!$G51+1)^0.5-VLOOKUP(Operations!$D51,ImpDepLookup,4,FALSE)*(Operations!$G51*Operations!$H51/Operations!$I51)^0.5)^2)","v":0},{"$f":"IF(Operations!$N51=0,0,IF(Operations!$I51*Operations!$H51=0,0,(Operations!$P51-Operations!$Q51)/(Operations!$H51)))","v":0},{"$f":"IF(Operations!$H51=0,0,Operations!$P51*'General Variables'!$B$9/Operations!$H51)","v":0},{"$f":"IF(Operations!$H51=0,0,Operations!$P51*'General Variables'!$B$10/Operations!$H51)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Roller Harrow","acre","Mulcher-packer ","Disks and all other tillage equipment ",33000,null,5,1000,10,1,"Medium Tractor",5,null,{"$f":"IF(Operations!$E52>1,Operations!$E52,IF(Operations!$D52=0,0,Operations!$F52/(VLOOKUP(Operations!$D52,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D52,ImpDepLookup,3,FALSE)*Operations!$G52^0.5-VLOOKUP(Operations!$D52,ImpDepLookup,4,FALSE)*(Operations!$G52*(Operations!$G52*Operations!$H52/Operations!$I52)^0.5))^2))","v":33000},{"$f":"IF(Operations!$C52=\"\",0,(((Operations!$G52+1)*Operations!$H52/Operations!$I52/1000)^VLOOKUP(Operations!$C52,ImpRepairFac[],4,FALSE)-(Operations!$G52*Operations!$H52/Operations!$I52/1000)^VLOOKUP(Operations!$C52,ImpRepairFac[],4,FALSE))*Operations!$N52*VLOOKUP(Operations!$C52,ImpRepairFac[],3,FALSE)/Operations!$H52)","v":0.57353536462643107},{"$f":"IF(Operations!$N52=0,0,Operations!$N52*(VLOOKUP(Operations!$D52,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D52,ImpDepLookup,3,FALSE)*Operations!$G52^0.5-VLOOKUP(Operations!$D52,ImpDepLookup,4,FALSE)*(Operations!$G52*Operations!$H52/Operations!$I52)^0.5)^2)","v":13730.209516666207},{"$f":"IF(Operations!$N52=0,0,Operations!$N52*(VLOOKUP(Operations!$D52,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D52,ImpDepLookup,3,FALSE)*(Operations!$G52+1)^0.5-VLOOKUP(Operations!$D52,ImpDepLookup,4,FALSE)*(Operations!$G52*Operations!$H52/Operations!$I52)^0.5)^2)","v":12748.956680448167},{"$f":"IF(Operations!$N52=0,0,IF(Operations!$I52*Operations!$H52=0,0,(Operations!$P52-Operations!$Q52)/(Operations!$H52)))","v":0.98125283621804005},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$9/Operations!$H52)","v":0.27460419033332412},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$10/Operations!$H52)","v":0.4119062854999862},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.6677633120513504}]
["Rotary Hoe","acre","Rotary hoe ","Disks and all other tillage equipment ",25000,3000,5,1000,14.666666666666668,1.1000000000000001,"Medium Tractor",3.666666666666667,null,{"$f":"IF(Operations!$E53>1,Operations!$E53,IF(Operations!$D53=0,0,Operations!$F53/(VLOOKUP(Operations!$D53,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D53,ImpDepLookup,3,FALSE)*Operations!$G53^0.5-VLOOKUP(Operations!$D53,ImpDepLookup,4,FALSE)*(Operations!$G53*(Operations!$G53*Operations!$H53/Operations!$I53)^0.5))^2))","v":25000},{"$f":"IF(Operations!$C53=\"\",0,(((Operations!$G53+1)*Operations!$H53/Operations!$I53/1000)^VLOOKUP(Operations!$C53,ImpRepairFac[],4,FALSE)-(Operations!$G53*Operations!$H53/Operations!$I53/1000)^VLOOKUP(Operations!$C53,ImpRepairFac[],4,FALSE))*Operations!$N53*VLOOKUP(Operations!$C53,ImpRepairFac[],3,FALSE)/Operations!$H53)","v":0.37062364748982501},{"$f":"IF(Operations!$N53=0,0,Operations!$N53*(VLOOKUP(Operations!$D53,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D53,ImpDepLookup,3,FALSE)*Operations!$G53^0.5-VLOOKUP(Operations!$D53,ImpDepLookup,4,FALSE)*(Operations!$G53*Operations!$H53/Operations!$I53)^0.5)^2)","v":10401.673876262279},{"$f":"IF(Operations!$N53=0,0,Operations!$N53*(VLOOKUP(Operations!$D53,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D53,ImpDepLookup,3,FALSE)*(Operations!$G53+1)^0.5-VLOOKUP(Operations!$D53,ImpDepLookup,4,FALSE)*(Operations!$G53*Operations!$H53/Operations!$I53)^0.5)^2)","v":9658.300515491037},{"$f":"IF(Operations!$N53=0,0,IF(Operations!$I53*Operations!$H53=0,0,(Operations!$P53-Operations!$Q53)/(Operations!$H53)))","v":0.74337336077124205},{"$f":"IF(Operations!$H53=0,0,Operations!$P53*'General Variables'!$B$9/Operations!$H53)","v":0.20803347752524559},{"$f":"IF(Operations!$H53=0,0,Operations!$P53*'General Variables'!$B$10/Operations!$H53)","v":0.31205021628786833},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.263457054584356}]
["Row Crop Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",30000,null,5,1000,11,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E54>1,Operations!$E54,IF(Operations!$D54=0,0,Operations!$F54/(VLOOKUP(Operations!$D54,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D54,ImpDepLookup,3,FALSE)*Operations!$G54^0.5-VLOOKUP(Operations!$D54,ImpDepLookup,4,FALSE)*(Operations!$G54*(Operations!$G54*Operations!$H54/Operations!$I54)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C54=\"\",0,(((Operations!$G54+1)*Operations!$H54/Operations!$I54/1000)^VLOOKUP(Operations!$C54,ImpRepairFac[],4,FALSE)-(Operations!$G54*Operations!$H54/Operations!$I54/1000)^VLOOKUP(Operations!$C54,ImpRepairFac[],4,FALSE))*Operations!$N54*VLOOKUP(Operations!$C54,ImpRepairFac[],3,FALSE)/Operations!$H54)","v":0.44412764530716886},{"$f":"IF(Operations!$N54=0,0,Operations!$N54*(VLOOKUP(Operations!$D54,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D54,ImpDepLookup,3,FALSE)*Operations!$G54^0.5-VLOOKUP(Operations!$D54,ImpDepLookup,4,FALSE)*(Operations!$G54*Operations!$H54/Operations!$I54)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N54=0,0,Operations!$N54*(VLOOKUP(Operations!$D54,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D54,ImpDepLookup,3,FALSE)*(Operations!$G54+1)^0.5-VLOOKUP(Operations!$D54,ImpDepLookup,4,FALSE)*(Operations!$G54*Operations!$H54/Operations!$I54)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N54=0,0,IF(Operations!$I54*Operations!$H54=0,0,(Operations!$P54-Operations!$Q54)/(Operations!$H54)))","v":0.89204803292549151},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$9/Operations!$H54)","v":0.24964017303029468},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$10/Operations!$H54)","v":0.37446025954544199},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5161484655012283}]
["Seeder/Packer","acre","Drill - Grain ","Planters ",62545,null,5,1000,8,1.2,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations!$E55>1,Operations!$E55,IF(Operations!$D55=0,0,Operations!$F55/(VLOOKUP(Operations!$D55,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D55,ImpDepLookup,3,FALSE)*Operations!$G55^0.5-VLOOKUP(Operations!$D55,ImpDepLookup,4,FALSE)*(Operations!$G55*(Operations!$G55*Operations!$H55/Operations!$I55)^0.5))^2))","v":62545},{"$f":"IF(Operations!$C55=\"\",0,(((Operations!$G55+1)*Operations!$H55/Operations!$I55/1000)^VLOOKUP(Operations!$C55,ImpRepairFac[],4,FALSE)-(Operations!$G55*Operations!$H55/Operations!$I55/1000)^VLOOKUP(Operations!$C55,ImpRepairFac[],4,FALSE))*Operations!$N55*VLOOKUP(Operations!$C55,ImpRepairFac[],3,FALSE)/Operations!$H55)","v":3.4796671202192933},{"$f":"IF(Operations!$N55=0,0,Operations!$N55*(VLOOKUP(Operations!$D55,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D55,ImpDepLookup,3,FALSE)*Operations!$G55^0.5-VLOOKUP(Operations!$D55,ImpDepLookup,4,FALSE)*(Operations!$G55*Operations!$H55/Operations!$I55)^0.5)^2)","v":31403.538544580526},{"$f":"IF(Operations!$N55=0,0,Operations!$N55*(VLOOKUP(Operations!$D55,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D55,ImpDepLookup,3,FALSE)*(Operations!$G55+1)^0.5-VLOOKUP(Operations!$D55,ImpDepLookup,4,FALSE)*(Operations!$G55*Operations!$H55/Operations!$I55)^0.5)^2)","v":29945.338062854924},{"$f":"IF(Operations!$N55=0,0,IF(Operations!$I55*Operations!$H55=0,0,(Operations!$P55-Operations!$Q55)/(Operations!$H55)))","v":1.458200481725602},{"$f":"IF(Operations!$H55=0,0,Operations!$P55*'General Variables'!$B$9/Operations!$H55)","v":0.62807077089161056},{"$f":"IF(Operations!$H55=0,0,Operations!$P55*'General Variables'!$B$10/Operations!$H55)","v":0.94210615633741579},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0283774089546283}]
["Spray (Prior Year Stubble)","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",48000,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E56>1,Operations!$E56,IF(Operations!$D56=0,0,Operations!$F56/(VLOOKUP(Operations!$D56,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D56,ImpDepLookup,3,FALSE)*Operations!$G56^0.5-VLOOKUP(Operations!$D56,ImpDepLookup,4,FALSE)*(Operations!$G56*(Operations!$G56*Operations!$H56/Operations!$I56)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C56=\"\",0,(((Operations!$G56+1)*Operations!$H56/Operations!$I56/1000)^VLOOKUP(Operations!$C56,ImpRepairFac[],4,FALSE)-(Operations!$G56*Operations!$H56/Operations!$I56/1000)^VLOOKUP(Operations!$C56,ImpRepairFac[],4,FALSE))*Operations!$N56*VLOOKUP(Operations!$C56,ImpRepairFac[],3,FALSE)/Operations!$H56)","v":0.59602606759505206},{"$f":"IF(Operations!$N56=0,0,Operations!$N56*(VLOOKUP(Operations!$D56,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D56,ImpDepLookup,3,FALSE)*Operations!$G56^0.5-VLOOKUP(Operations!$D56,ImpDepLookup,4,FALSE)*(Operations!$G56*Operations!$H56/Operations!$I56)^0.5)^2)","v":23171.621432751788},{"$f":"IF(Operations!$N56=0,0,Operations!$N56*(VLOOKUP(Operations!$D56,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D56,ImpDepLookup,3,FALSE)*(Operations!$G56+1)^0.5-VLOOKUP(Operations!$D56,ImpDepLookup,4,FALSE)*(Operations!$G56*Operations!$H56/Operations!$I56)^0.5)^2)","v":21618.437774751015},{"$f":"IF(Operations!$N56=0,0,IF(Operations!$I56*Operations!$H56=0,0,(Operations!$P56-Operations!$Q56)/(Operations!$H56)))","v":0.62127346320030918},{"$f":"IF(Operations!$H56=0,0,Operations!$P56*'General Variables'!$B$9/Operations!$H56)","v":0.18537297146201431},{"$f":"IF(Operations!$H56=0,0,Operations!$P56*'General Variables'!$B$10/Operations!$H56)","v":0.27805945719302144},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0847058918553449}]
["Spray Fertilizer","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",48000,null,5,1000,33,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E57>1,Operations!$E57,IF(Operations!$D57=0,0,Operations!$F57/(VLOOKUP(Operations!$D57,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D57,ImpDepLookup,3,FALSE)*Operations!$G57^0.5-VLOOKUP(Operations!$D57,ImpDepLookup,4,FALSE)*(Operations!$G57*(Operations!$G57*Operations!$H57/Operations!$I57)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C57=\"\",0,(((Operations!$G57+1)*Operations!$H57/Operations!$I57/1000)^VLOOKUP(Operations!$C57,ImpRepairFac[],4,FALSE)-(Operations!$G57*Operations!$H57/Operations!$I57/1000)^VLOOKUP(Operations!$C57,ImpRepairFac[],4,FALSE))*Operations!$N57*VLOOKUP(Operations!$C57,ImpRepairFac[],3,FALSE)/Operations!$H57)","v":0.15879716087605455},{"$f":"IF(Operations!$N57=0,0,Operations!$N57*(VLOOKUP(Operations!$D57,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D57,ImpDepLookup,3,FALSE)*Operations!$G57^0.5-VLOOKUP(Operations!$D57,ImpDepLookup,4,FALSE)*(Operations!$G57*Operations!$H57/Operations!$I57)^0.5)^2)","v":23171.621432751788},{"$f":"IF(Operations!$N57=0,0,Operations!$N57*(VLOOKUP(Operations!$D57,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D57,ImpDepLookup,3,FALSE)*(Operations!$G57+1)^0.5-VLOOKUP(Operations!$D57,ImpDepLookup,4,FALSE)*(Operations!$G57*Operations!$H57/Operations!$I57)^0.5)^2)","v":21618.437774751015},{"$f":"IF(Operations!$N57=0,0,IF(Operations!$I57*Operations!$H57=0,0,(Operations!$P57-Operations!$Q57)/(Operations!$H57)))","v":1.553183658000773},{"$f":"IF(Operations!$H57=0,0,Operations!$P57*'General Variables'!$B$9/Operations!$H57)","v":0.46343242865503576},{"$f":"IF(Operations!$H57=0,0,Operations!$P57*'General Variables'!$B$10/Operations!$H57)","v":0.69514864298255363},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.7117647296383622}]
["Spray Fertilizer and Herbicide","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",48000,null,5,1000,33,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E58>1,Operations!$E58,IF(Operations!$D58=0,0,Operations!$F58/(VLOOKUP(Operations!$D58,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D58,ImpDepLookup,3,FALSE)*Operations!$G58^0.5-VLOOKUP(Operations!$D58,ImpDepLookup,4,FALSE)*(Operations!$G58*(Operations!$G58*Operations!$H58/Operations!$I58)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C58=\"\",0,(((Operations!$G58+1)*Operations!$H58/Operations!$I58/1000)^VLOOKUP(Operations!$C58,ImpRepairFac[],4,FALSE)-(Operations!$G58*Operations!$H58/Operations!$I58/1000)^VLOOKUP(Operations!$C58,ImpRepairFac[],4,FALSE))*Operations!$N58*VLOOKUP(Operations!$C58,ImpRepairFac[],3,FALSE)/Operations!$H58)","v":0.15879716087605455},{"$f":"IF(Operations!$N58=0,0,Operations!$N58*(VLOOKUP(Operations!$D58,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D58,ImpDepLookup,3,FALSE)*Operations!$G58^0.5-VLOOKUP(Operations!$D58,ImpDepLookup,4,FALSE)*(Operations!$G58*Operations!$H58/Operations!$I58)^0.5)^2)","v":23171.621432751788},{"$f":"IF(Operations!$N58=0,0,Operations!$N58*(VLOOKUP(Operations!$D58,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D58,ImpDepLookup,3,FALSE)*(Operations!$G58+1)^0.5-VLOOKUP(Operations!$D58,ImpDepLookup,4,FALSE)*(Operations!$G58*Operations!$H58/Operations!$I58)^0.5)^2)","v":21618.437774751015},{"$f":"IF(Operations!$N58=0,0,IF(Operations!$I58*Operations!$H58=0,0,(Operations!$P58-Operations!$Q58)/(Operations!$H58)))","v":1.553183658000773},{"$f":"IF(Operations!$H58=0,0,Operations!$P58*'General Variables'!$B$9/Operations!$H58)","v":0.46343242865503576},{"$f":"IF(Operations!$H58=0,0,Operations!$P58*'General Variables'!$B$10/Operations!$H58)","v":0.69514864298255363},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.7117647296383622}]
["Spray Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",48000,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E59>1,Operations!$E59,IF(Operations!$D59=0,0,Operations!$F59/(VLOOKUP(Operations!$D59,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D59,ImpDepLookup,3,FALSE)*Operations!$G59^0.5-VLOOKUP(Operations!$D59,ImpDepLookup,4,FALSE)*(Operations!$G59*(Operations!$G59*Operations!$H59/Operations!$I59)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C59=\"\",0,(((Operations!$G59+1)*Operations!$H59/Operations!$I59/1000)^VLOOKUP(Operations!$C59,ImpRepairFac[],4,FALSE)-(Operations!$G59*Operations!$H59/Operations!$I59/1000)^VLOOKUP(Operations!$C59,ImpRepairFac[],4,FALSE))*Operations!$N59*VLOOKUP(Operations!$C59,ImpRepairFac[],3,FALSE)/Operations!$H59)","v":0.59602606759505206},{"$f":"IF(Operations!$N59=0,0,Operations!$N59*(VLOOKUP(Operations!$D59,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D59,ImpDepLookup,3,FALSE)*Operations!$G59^0.5-VLOOKUP(Operations!$D59,ImpDepLookup,4,FALSE)*(Operations!$G59*Operations!$H59/Operations!$I59)^0.5)^2)","v":23171.621432751788},{"$f":"IF(Operations!$N59=0,0,Operations!$N59*(VLOOKUP(Operations!$D59,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D59,ImpDepLookup,3,FALSE)*(Operations!$G59+1)^0.5-VLOOKUP(Operations!$D59,ImpDepLookup,4,FALSE)*(Operations!$G59*Operations!$H59/Operations!$I59)^0.5)^2)","v":21618.437774751015},{"$f":"IF(Operations!$N59=0,0,IF(Operations!$I59*Operations!$H59=0,0,(Operations!$P59-Operations!$Q59)/(Operations!$H59)))","v":0.62127346320030918},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$9/Operations!$H59)","v":0.18537297146201431},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$10/Operations!$H59)","v":0.27805945719302144},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0847058918553449}]
["Spray Insecticide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",48000,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E60>1,Operations!$E60,IF(Operations!$D60=0,0,Operations!$F60/(VLOOKUP(Operations!$D60,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D60,ImpDepLookup,3,FALSE)*Operations!$G60^0.5-VLOOKUP(Operations!$D60,ImpDepLookup,4,FALSE)*(Operations!$G60*(Operations!$G60*Operations!$H60/Operations!$I60)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C60=\"\",0,(((Operations!$G60+1)*Operations!$H60/Operations!$I60/1000)^VLOOKUP(Operations!$C60,ImpRepairFac[],4,FALSE)-(Operations!$G60*Operations!$H60/Operations!$I60/1000)^VLOOKUP(Operations!$C60,ImpRepairFac[],4,FALSE))*Operations!$N60*VLOOKUP(Operations!$C60,ImpRepairFac[],3,FALSE)/Operations!$H60)","v":0.59602606759505206},{"$f":"IF(Operations!$N60=0,0,Operations!$N60*(VLOOKUP(Operations!$D60,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D60,ImpDepLookup,3,FALSE)*Operations!$G60^0.5-VLOOKUP(Operations!$D60,ImpDepLookup,4,FALSE)*(Operations!$G60*Operations!$H60/Operations!$I60)^0.5)^2)","v":23171.621432751788},{"$f":"IF(Operations!$N60=0,0,Operations!$N60*(VLOOKUP(Operations!$D60,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D60,ImpDepLookup,3,FALSE)*(Operations!$G60+1)^0.5-VLOOKUP(Operations!$D60,ImpDepLookup,4,FALSE)*(Operations!$G60*Operations!$H60/Operations!$I60)^0.5)^2)","v":21618.437774751015},{"$f":"IF(Operations!$N60=0,0,IF(Operations!$I60*Operations!$H60=0,0,(Operations!$P60-Operations!$Q60)/(Operations!$H60)))","v":0.62127346320030918},{"$f":"IF(Operations!$H60=0,0,Operations!$P60*'General Variables'!$B$9/Operations!$H60)","v":0.18537297146201431},{"$f":"IF(Operations!$H60=0,0,Operations!$P60*'General Variables'!$B$10/Operations!$H60)","v":0.27805945719302144},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0847058918553449}]
["Spray Spring Burndown Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",48000,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E61>1,Operations!$E61,IF(Operations!$D61=0,0,Operations!$F61/(VLOOKUP(Operations!$D61,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D61,ImpDepLookup,3,FALSE)*Operations!$G61^0.5-VLOOKUP(Operations!$D61,ImpDepLookup,4,FALSE)*(Operations!$G61*(Operations!$G61*Operations!$H61/Operations!$I61)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C61=\"\",0,(((Operations!$G61+1)*Operations!$H61/Operations!$I61/1000)^VLOOKUP(Operations!$C61,ImpRepairFac[],4,FALSE)-(Operations!$G61*Operations!$H61/Operations!$I61/1000)^VLOOKUP(Operations!$C61,ImpRepairFac[],4,FALSE))*Operations!$N61*VLOOKUP(Operations!$C61,ImpRepairFac[],3,FALSE)/Operations!$H61)","v":0.59602606759505206},{"$f":"IF(Operations!$N61=0,0,Operations!$N61*(VLOOKUP(Operations!$D61,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D61,ImpDepLookup,3,FALSE)*Operations!$G61^0.5-VLOOKUP(Operations!$D61,ImpDepLookup,4,FALSE)*(Operations!$G61*Operations!$H61/Operations!$I61)^0.5)^2)","v":23171.621432751788},{"$f":"IF(Operations!$N61=0,0,Operations!$N61*(VLOOKUP(Operations!$D61,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D61,ImpDepLookup,3,FALSE)*(Operations!$G61+1)^0.5-VLOOKUP(Operations!$D61,ImpDepLookup,4,FALSE)*(Operations!$G61*Operations!$H61/Operations!$I61)^0.5)^2)","v":21618.437774751015},{"$f":"IF(Operations!$N61=0,0,IF(Operations!$I61*Operations!$H61=0,0,(Operations!$P61-Operations!$Q61)/(Operations!$H61)))","v":0.62127346320030918},{"$f":"IF(Operations!$H61=0,0,Operations!$P61*'General Variables'!$B$9/Operations!$H61)","v":0.18537297146201431},{"$f":"IF(Operations!$H61=0,0,Operations!$P61*'General Variables'!$B$10/Operations!$H61)","v":0.27805945719302144},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0847058918553449}]
["Spread Fertilizer","acre",null,"Manure spreaders and all other miscellaneous equipment ",null,null,5,1000,12.7,1,"Medium Tractor",3.8617021276595755,null,{"$f":"IF(Operations!$E62>1,Operations!$E62,IF(Operations!$D62=0,0,Operations!$F62/(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*Operations!$G62^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5))^2))","v":0},{"$f":"IF(Operations!$C62=\"\",0,(((Operations!$G62+1)*Operations!$H62/Operations!$I62/1000)^VLOOKUP(Operations!$C62,ImpRepairFac[],4,FALSE)-(Operations!$G62*Operations!$H62/Operations!$I62/1000)^VLOOKUP(Operations!$C62,ImpRepairFac[],4,FALSE))*Operations!$N62*VLOOKUP(Operations!$C62,ImpRepairFac[],3,FALSE)/Operations!$H62)","v":0},{"$f":"IF(Operations!$N62=0,0,Operations!$N62*(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*Operations!$G62^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5)^2)","v":0},{"$f":"IF(Operations!$N62=0,0,Operations!$N62*(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*(Operations!$G62+1)^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5)^2)","v":0},{"$f":"IF(Operations!$N62=0,0,IF(Operations!$I62*Operations!$H62=0,0,(Operations!$P62-Operations!$Q62)/(Operations!$H62)))","v":0},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$9/Operations!$H62)","v":0},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$10/Operations!$H62)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Spread Manure","Custom",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(Operations!$E63>1,Operations!$E63,IF(Operations!$D63=0,0,Operations!$F63/(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*Operations!$G63^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5))^2))","v":0},{"$f":"IF(Operations!$C63=\"\",0,(((Operations!$G63+1)*Operations!$H63/Operations!$I63/1000)^VLOOKUP(Operations!$C63,ImpRepairFac[],4,FALSE)-(Operations!$G63*Operations!$H63/Operations!$I63/1000)^VLOOKUP(Operations!$C63,ImpRepairFac[],4,FALSE))*Operations!$N63*VLOOKUP(Operations!$C63,ImpRepairFac[],3,FALSE)/Operations!$H63)","v":0},{"$f":"IF(Operations!$N63=0,0,Operations!$N63*(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*Operations!$G63^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5)^2)","v":0},{"$f":"IF(Operations!$N63=0,0,Operations!$N63*(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*(Operations!$G63+1)^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5)^2)","v":0},{"$f":"IF(Operations!$N63=0,0,IF(Operations!$I63*Operations!$H63=0,0,(Operations!$P63-Operations!$Q63)/(Operations!$H63)))","v":0},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$9/Operations!$H63)","v":0},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$10/Operations!$H63)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Subsoil","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",59465,null,5,500,9,1,"Large Tractor",8.25,null,{"$f":"IF(Operations!$E64>1,Operations!$E64,IF(Operations!$D64=0,0,Operations!$F64/(VLOOKUP(Operations!$D64,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D64,ImpDepLookup,3,FALSE)*Operations!$G64^0.5-VLOOKUP(Operations!$D64,ImpDepLookup,4,FALSE)*(Operations!$G64*(Operations!$G64*Operations!$H64/Operations!$I64)^0.5))^2))","v":59465},{"$f":"IF(Operations!$C64=\"\",0,(((Operations!$G64+1)*Operations!$H64/Operations!$I64/1000)^VLOOKUP(Operations!$C64,ImpRepairFac[],4,FALSE)-(Operations!$G64*Operations!$H64/Operations!$I64/1000)^VLOOKUP(Operations!$C64,ImpRepairFac[],4,FALSE))*Operations!$N64*VLOOKUP(Operations!$C64,ImpRepairFac[],3,FALSE)/Operations!$H64)","v":1.6113772013428678},{"$f":"IF(Operations!$N64=0,0,Operations!$N64*(VLOOKUP(Operations!$D64,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D64,ImpDepLookup,3,FALSE)*Operations!$G64^0.5-VLOOKUP(Operations!$D64,ImpDepLookup,4,FALSE)*(Operations!$G64*Operations!$H64/Operations!$I64)^0.5)^2)","v":24741.421482077454},{"$f":"IF(Operations!$N64=0,0,Operations!$N64*(VLOOKUP(Operations!$D64,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D64,ImpDepLookup,3,FALSE)*(Operations!$G64+1)^0.5-VLOOKUP(Operations!$D64,ImpDepLookup,4,FALSE)*(Operations!$G64*Operations!$H64/Operations!$I64)^0.5)^2)","v":22973.23360614698},{"$f":"IF(Operations!$N64=0,0,IF(Operations!$I64*Operations!$H64=0,0,(Operations!$P64-Operations!$Q64)/(Operations!$H64)))","v":3.5363757518609491},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$9/Operations!$H64)","v":0.98965685928309821},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$10/Operations!$H64)","v":1.4844852889246472},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.0105179000686944}]
["Swath/Condition Hay","acre","Mower-conditioner ","Swathers and all other harvest equipment ",0,null,5,2000,10,1,"Windrower",5,null,{"$f":"IF(Operations!$E65>1,Operations!$E65,IF(Operations!$D65=0,0,Operations!$F65/(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*Operations!$G65^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5))^2))","v":0},{"$f":"IF(Operations!$C65=\"\",0,(((Operations!$G65+1)*Operations!$H65/Operations!$I65/1000)^VLOOKUP(Operations!$C65,ImpRepairFac[],4,FALSE)-(Operations!$G65*Operations!$H65/Operations!$I65/1000)^VLOOKUP(Operations!$C65,ImpRepairFac[],4,FALSE))*Operations!$N65*VLOOKUP(Operations!$C65,ImpRepairFac[],3,FALSE)/Operations!$H65)","v":0},{"$f":"IF(Operations!$N65=0,0,Operations!$N65*(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*Operations!$G65^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5)^2)","v":0},{"$f":"IF(Operations!$N65=0,0,Operations!$N65*(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*(Operations!$G65+1)^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5)^2)","v":0},{"$f":"IF(Operations!$N65=0,0,IF(Operations!$I65*Operations!$H65=0,0,(Operations!$P65-Operations!$Q65)/(Operations!$H65)))","v":0},{"$f":"IF(Operations!$H65=0,0,Operations!$P65*'General Variables'!$B$9/Operations!$H65)","v":0},{"$f":"IF(Operations!$H65=0,0,Operations!$P65*'General Variables'!$B$10/Operations!$H65)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Sweep Plow","acre","Mulcher-packer ","Disks and all other tillage equipment ",59791,null,5,2000,12.5,1.1000000000000001,"Large Tractor",8.6225806451612925,null,{"$f":"IF(Operations!$E66>1,Operations!$E66,IF(Operations!$D66=0,0,Operations!$F66/(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*Operations!$G66^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C66=\"\",0,(((Operations!$G66+1)*Operations!$H66/Operations!$I66/1000)^VLOOKUP(Operations!$C66,ImpRepairFac[],4,FALSE)-(Operations!$G66*Operations!$H66/Operations!$I66/1000)^VLOOKUP(Operations!$C66,ImpRepairFac[],4,FALSE))*Operations!$N66*VLOOKUP(Operations!$C66,ImpRepairFac[],3,FALSE)/Operations!$H66)","v":0.95721183790640874},{"$f":"IF(Operations!$N66=0,0,Operations!$N66*(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*Operations!$G66^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5)^2)","v":24877.059309423916},{"$f":"IF(Operations!$N66=0,0,Operations!$N66*(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*(Operations!$G66+1)^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N66=0,0,IF(Operations!$I66*Operations!$H66=0,0,(Operations!$P66-Operations!$Q66)/(Operations!$H66)))","v":0.88894073227746773},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$9/Operations!$H66)","v":0.24877059309423916},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$10/Operations!$H66)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655}]
["Till Plant Beets","acre","Planter - Row crop ","Planters ",83593,null,5,1000,6,1.1000000000000001,"Large Tractor",8.25,null,{"$f":"IF(Operations!$E67>1,Operations!$E67,IF(Operations!$D67=0,0,Operations!$F67/(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*Operations!$G67^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5))^2))","v":83593},{"$f":"IF(Operations!$C67=\"\",0,(((Operations!$G67+1)*Operations!$H67/Operations!$I67/1000)^VLOOKUP(Operations!$C67,ImpRepairFac[],4,FALSE)-(Operations!$G67*Operations!$H67/Operations!$I67/1000)^VLOOKUP(Operations!$C67,ImpRepairFac[],4,FALSE))*Operations!$N67*VLOOKUP(Operations!$C67,ImpRepairFac[],3,FALSE)/Operations!$H67)","v":8.5091535568746739},{"$f":"IF(Operations!$N67=0,0,Operations!$N67*(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*Operations!$G67^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5)^2)","v":41971.63638271836},{"$f":"IF(Operations!$N67=0,0,Operations!$N67*(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*(Operations!$G67+1)^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5)^2)","v":40022.713960959816},{"$f":"IF(Operations!$N67=0,0,IF(Operations!$I67*Operations!$H67=0,0,(Operations!$P67-Operations!$Q67)/(Operations!$H67)))","v":1.9489224217585432},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$9/Operations!$H67)","v":0.83943272765436727},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$10/Operations!$H67)","v":1.2591490914815509},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.0475042408944617}]
["Top Beets","acre","Beet topper ","Swathers and all other harvest equipment ",55000,null,5,1000,5.7894736842105274,1,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E68>1,Operations!$E68,IF(Operations!$D68=0,0,Operations!$F68/(VLOOKUP(Operations!$D68,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D68,ImpDepLookup,3,FALSE)*Operations!$G68^0.5-VLOOKUP(Operations!$D68,ImpDepLookup,4,FALSE)*(Operations!$G68*(Operations!$G68*Operations!$H68/Operations!$I68)^0.5))^2))","v":55000},{"$f":"IF(Operations!$C68=\"\",0,(((Operations!$G68+1)*Operations!$H68/Operations!$I68/1000)^VLOOKUP(Operations!$C68,ImpRepairFac[],4,FALSE)-(Operations!$G68*Operations!$H68/Operations!$I68/1000)^VLOOKUP(Operations!$C68,ImpRepairFac[],4,FALSE))*Operations!$N68*VLOOKUP(Operations!$C68,ImpRepairFac[],3,FALSE)/Operations!$H68)","v":3.6471638500871117},{"$f":"IF(Operations!$N68=0,0,Operations!$N68*(VLOOKUP(Operations!$D68,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D68,ImpDepLookup,3,FALSE)*Operations!$G68^0.5-VLOOKUP(Operations!$D68,ImpDepLookup,4,FALSE)*(Operations!$G68*Operations!$H68/Operations!$I68)^0.5)^2)","v":18984.745000274648},{"$f":"IF(Operations!$N68=0,0,Operations!$N68*(VLOOKUP(Operations!$D68,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D68,ImpDepLookup,3,FALSE)*(Operations!$G68+1)^0.5-VLOOKUP(Operations!$D68,ImpDepLookup,4,FALSE)*(Operations!$G68*Operations!$H68/Operations!$I68)^0.5)^2)","v":17750.345670719653},{"$f":"IF(Operations!$N68=0,0,IF(Operations!$I68*Operations!$H68=0,0,(Operations!$P68-Operations!$Q68)/(Operations!$H68)))","v":1.2343993295549953},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$9/Operations!$H68)","v":0.37969490000549294},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$10/Operations!$H68)","v":0.56954235000823938},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.1836365795687276}]
["Truck","Custom",null,null,null,null,5,null,"",null,"Large Tractor","",null,{"$f":"IF(Operations!$E69>1,Operations!$E69,IF(Operations!$D69=0,0,Operations!$F69/(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*Operations!$G69^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5))^2))","v":0},{"$f":"IF(Operations!$C69=\"\",0,(((Operations!$G69+1)*Operations!$H69/Operations!$I69/1000)^VLOOKUP(Operations!$C69,ImpRepairFac[],4,FALSE)-(Operations!$G69*Operations!$H69/Operations!$I69/1000)^VLOOKUP(Operations!$C69,ImpRepairFac[],4,FALSE))*Operations!$N69*VLOOKUP(Operations!$C69,ImpRepairFac[],3,FALSE)/Operations!$H69)","v":0},{"$f":"IF(Operations!$N69=0,0,Operations!$N69*(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*Operations!$G69^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5)^2)","v":0},{"$f":"IF(Operations!$N69=0,0,Operations!$N69*(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*(Operations!$G69+1)^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5)^2)","v":0},{"$f":"IF(Operations!$N69=0,0,IF(Operations!$I69*Operations!$H69=0,0,(Operations!$P69-Operations!$Q69)/(Operations!$H69)))","v":0},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$9/Operations!$H69)","v":0},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$10/Operations!$H69)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Turn Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",11634,null,5,1000,12,1,"Medium Tractor",2.0971962616822433,null,{"$f":"IF(Operations!$E70>1,Operations!$E70,IF(Operations!$D70=0,0,Operations!$F70/(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*Operations!$G70^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5))^2))","v":11634},{"$f":"IF(Operations!$C70=\"\",0,(((Operations!$G70+1)*Operations!$H70/Operations!$I70/1000)^VLOOKUP(Operations!$C70,ImpRepairFac[],4,FALSE)-(Operations!$G70*Operations!$H70/Operations!$I70/1000)^VLOOKUP(Operations!$C70,ImpRepairFac[],4,FALSE))*Operations!$N70*VLOOKUP(Operations!$C70,ImpRepairFac[],3,FALSE)/Operations!$H70)","v":0.16883151126859963},{"$f":"IF(Operations!$N70=0,0,Operations!$N70*(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*Operations!$G70^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5)^2)","v":4015.7913333308229},{"$f":"IF(Operations!$N70=0,0,Operations!$N70*(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*(Operations!$G70+1)^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5)^2)","v":3754.6822096936808},{"$f":"IF(Operations!$N70=0,0,IF(Operations!$I70*Operations!$H70=0,0,(Operations!$P70-Operations!$Q70)/(Operations!$H70)))","v":0.26110912363714217},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$9/Operations!$H70)","v":8.0315826666616463E-2},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$10/Operations!$H70)","v":0.12047373999992469},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.46189869030368336}]
["Windrow Grain","acre","Mower-conditioner ","Swathers and all other harvest equipment ",0,null,5,3000,10,1,"Windrower",5,null,{"$f":"IF(Operations!$E71>1,Operations!$E71,IF(Operations!$D71=0,0,Operations!$F71/(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*Operations!$G71^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5))^2))","v":0},{"$f":"IF(Operations!$C71=\"\",0,(((Operations!$G71+1)*Operations!$H71/Operations!$I71/1000)^VLOOKUP(Operations!$C71,ImpRepairFac[],4,FALSE)-(Operations!$G71*Operations!$H71/Operations!$I71/1000)^VLOOKUP(Operations!$C71,ImpRepairFac[],4,FALSE))*Operations!$N71*VLOOKUP(Operations!$C71,ImpRepairFac[],3,FALSE)/Operations!$H71)","v":0},{"$f":"IF(Operations!$N71=0,0,Operations!$N71*(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*Operations!$G71^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5)^2)","v":0},{"$f":"IF(Operations!$N71=0,0,Operations!$N71*(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*(Operations!$G71+1)^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5)^2)","v":0},{"$f":"IF(Operations!$N71=0,0,IF(Operations!$I71*Operations!$H71=0,0,(Operations!$P71-Operations!$Q71)/(Operations!$H71)))","v":0},{"$f":"IF(Operations!$H71=0,0,Operations!$P71*'General Variables'!$B$9/Operations!$H71)","v":0},{"$f":"IF(Operations!$H71=0,0,Operations!$P71*'General Variables'!$B$10/Operations!$H71)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E72>1,Operations!$E72,IF(Operations!$D72=0,0,Operations!$F72/(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*Operations!$G72^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5))^2))","v":0},{"$f":"IF(Operations!$C72=\"\",0,(((Operations!$G72+1)*Operations!$H72/Operations!$I72/1000)^VLOOKUP(Operations!$C72,ImpRepairFac[],4,FALSE)-(Operations!$G72*Operations!$H72/Operations!$I72/1000)^VLOOKUP(Operations!$C72,ImpRepairFac[],4,FALSE))*Operations!$N72*VLOOKUP(Operations!$C72,ImpRepairFac[],3,FALSE)/Operations!$H72)","v":0},{"$f":"IF(Operations!$N72=0,0,Operations!$N72*(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*Operations!$G72^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5)^2)","v":0},{"$f":"IF(Operations!$N72=0,0,Operations!$N72*(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*(Operations!$G72+1)^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5)^2)","v":0},{"$f":"IF(Operations!$N72=0,0,IF(Operations!$I72*Operations!$H72=0,0,(Operations!$P72-Operations!$Q72)/(Operations!$H72)))","v":0},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$9/Operations!$H72)","v":0},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$10/Operations!$H72)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E73>1,Operations!$E73,IF(Operations!$D73=0,0,Operations!$F73/(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*Operations!$G73^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5))^2))","v":0},{"$f":"IF(Operations!$C73=\"\",0,(((Operations!$G73+1)*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE)-(Operations!$G73*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE))*Operations!$N73*VLOOKUP(Operations!$C73,ImpRepairFac[],3,FALSE)/Operations!$H73)","v":0},{"$f":"IF(Operations!$N73=0,0,Operations!$N73*(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*Operations!$G73^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5)^2)","v":0},{"$f":"IF(Operations!$N73=0,0,Operations!$N73*(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*(Operations!$G73+1)^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5)^2)","v":0},{"$f":"IF(Operations!$N73=0,0,IF(Operations!$I73*Operations!$H73=0,0,(Operations!$P73-Operations!$Q73)/(Operations!$H73)))","v":0},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$9/Operations!$H73)","v":0},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$10/Operations!$H73)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E74>1,Operations!$E74,IF(Operations!$D74=0,0,Operations!$F74/(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*Operations!$G74^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5))^2))","v":0},{"$f":"IF(Operations!$C74=\"\",0,(((Operations!$G74+1)*Operations!$H74/Operations!$I74/1000)^VLOOKUP(Operations!$C74,ImpRepairFac[],4,FALSE)-(Operations!$G74*Operations!$H74/Operations!$I74/1000)^VLOOKUP(Operations!$C74,ImpRepairFac[],4,FALSE))*Operations!$N74*VLOOKUP(Operations!$C74,ImpRepairFac[],3,FALSE)/Operations!$H74)","v":0},{"$f":"IF(Operations!$N74=0,0,Operations!$N74*(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*Operations!$G74^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5)^2)","v":0},{"$f":"IF(Operations!$N74=0,0,Operations!$N74*(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*(Operations!$G74+1)^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5)^2)","v":0},{"$f":"IF(Operations!$N74=0,0,IF(Operations!$I74*Operations!$H74=0,0,(Operations!$P74-Operations!$Q74)/(Operations!$H74)))","v":0},{"$f":"IF(Operations!$H74=0,0,Operations!$P74*'General Variables'!$B$9/Operations!$H74)","v":0},{"$f":"IF(Operations!$H74=0,0,Operations!$P74*'General Variables'!$B$10/Operations!$H74)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E75>1,Operations!$E75,IF(Operations!$D75=0,0,Operations!$F75/(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*Operations!$G75^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5))^2))","v":0},{"$f":"IF(Operations!$C75=\"\",0,(((Operations!$G75+1)*Operations!$H75/Operations!$I75/1000)^VLOOKUP(Operations!$C75,ImpRepairFac[],4,FALSE)-(Operations!$G75*Operations!$H75/Operations!$I75/1000)^VLOOKUP(Operations!$C75,ImpRepairFac[],4,FALSE))*Operations!$N75*VLOOKUP(Operations!$C75,ImpRepairFac[],3,FALSE)/Operations!$H75)","v":0},{"$f":"IF(Operations!$N75=0,0,Operations!$N75*(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*Operations!$G75^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5)^2)","v":0},{"$f":"IF(Operations!$N75=0,0,Operations!$N75*(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*(Operations!$G75+1)^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5)^2)","v":0},{"$f":"IF(Operations!$N75=0,0,IF(Operations!$I75*Operations!$H75=0,0,(Operations!$P75-Operations!$Q75)/(Operations!$H75)))","v":0},{"$f":"IF(Operations!$H75=0,0,Operations!$P75*'General Variables'!$B$9/Operations!$H75)","v":0},{"$f":"IF(Operations!$H75=0,0,Operations!$P75*'General Variables'!$B$10/Operations!$H75)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E76>1,Operations!$E76,IF(Operations!$D76=0,0,Operations!$F76/(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*Operations!$G76^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5))^2))","v":0},{"$f":"IF(Operations!$C76=\"\",0,(((Operations!$G76+1)*Operations!$H76/Operations!$I76/1000)^VLOOKUP(Operations!$C76,ImpRepairFac[],4,FALSE)-(Operations!$G76*Operations!$H76/Operations!$I76/1000)^VLOOKUP(Operations!$C76,ImpRepairFac[],4,FALSE))*Operations!$N76*VLOOKUP(Operations!$C76,ImpRepairFac[],3,FALSE)/Operations!$H76)","v":0},{"$f":"IF(Operations!$N76=0,0,Operations!$N76*(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*Operations!$G76^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5)^2)","v":0},{"$f":"IF(Operations!$N76=0,0,Operations!$N76*(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*(Operations!$G76+1)^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5)^2)","v":0},{"$f":"IF(Operations!$N76=0,0,IF(Operations!$I76*Operations!$H76=0,0,(Operations!$P76-Operations!$Q76)/(Operations!$H76)))","v":0},{"$f":"IF(Operations!$H76=0,0,Operations!$P76*'General Variables'!$B$9/Operations!$H76)","v":0},{"$f":"IF(Operations!$H76=0,0,Operations!$P76*'General Variables'!$B$10/Operations!$H76)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E77>1,Operations!$E77,IF(Operations!$D77=0,0,Operations!$F77/(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*Operations!$G77^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5))^2))","v":0},{"$f":"IF(Operations!$C77=\"\",0,(((Operations!$G77+1)*Operations!$H77/Operations!$I77/1000)^VLOOKUP(Operations!$C77,ImpRepairFac[],4,FALSE)-(Operations!$G77*Operations!$H77/Operations!$I77/1000)^VLOOKUP(Operations!$C77,ImpRepairFac[],4,FALSE))*Operations!$N77*VLOOKUP(Operations!$C77,ImpRepairFac[],3,FALSE)/Operations!$H77)","v":0},{"$f":"IF(Operations!$N77=0,0,Operations!$N77*(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*Operations!$G77^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5)^2)","v":0},{"$f":"IF(Operations!$N77=0,0,Operations!$N77*(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*(Operations!$G77+1)^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5)^2)","v":0},{"$f":"IF(Operations!$N77=0,0,IF(Operations!$I77*Operations!$H77=0,0,(Operations!$P77-Operations!$Q77)/(Operations!$H77)))","v":0},{"$f":"IF(Operations!$H77=0,0,Operations!$P77*'General Variables'!$B$9/Operations!$H77)","v":0},{"$f":"IF(Operations!$H77=0,0,Operations!$P77*'General Variables'!$B$10/Operations!$H77)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E78>1,Operations!$E78,IF(Operations!$D78=0,0,Operations!$F78/(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*Operations!$G78^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5))^2))","v":0},{"$f":"IF(Operations!$C78=\"\",0,(((Operations!$G78+1)*Operations!$H78/Operations!$I78/1000)^VLOOKUP(Operations!$C78,ImpRepairFac[],4,FALSE)-(Operations!$G78*Operations!$H78/Operations!$I78/1000)^VLOOKUP(Operations!$C78,ImpRepairFac[],4,FALSE))*Operations!$N78*VLOOKUP(Operations!$C78,ImpRepairFac[],3,FALSE)/Operations!$H78)","v":0},{"$f":"IF(Operations!$N78=0,0,Operations!$N78*(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*Operations!$G78^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5)^2)","v":0},{"$f":"IF(Operations!$N78=0,0,Operations!$N78*(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*(Operations!$G78+1)^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5)^2)","v":0},{"$f":"IF(Operations!$N78=0,0,IF(Operations!$I78*Operations!$H78=0,0,(Operations!$P78-Operations!$Q78)/(Operations!$H78)))","v":0},{"$f":"IF(Operations!$H78=0,0,Operations!$P78*'General Variables'!$B$9/Operations!$H78)","v":0},{"$f":"IF(Operations!$H78=0,0,Operations!$P78*'General Variables'!$B$10/Operations!$H78)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E79>1,Operations!$E79,IF(Operations!$D79=0,0,Operations!$F79/(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*Operations!$G79^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5))^2))","v":0},{"$f":"IF(Operations!$C79=\"\",0,(((Operations!$G79+1)*Operations!$H79/Operations!$I79/1000)^VLOOKUP(Operations!$C79,ImpRepairFac[],4,FALSE)-(Operations!$G79*Operations!$H79/Operations!$I79/1000)^VLOOKUP(Operations!$C79,ImpRepairFac[],4,FALSE))*Operations!$N79*VLOOKUP(Operations!$C79,ImpRepairFac[],3,FALSE)/Operations!$H79)","v":0},{"$f":"IF(Operations!$N79=0,0,Operations!$N79*(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*Operations!$G79^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5)^2)","v":0},{"$f":"IF(Operations!$N79=0,0,Operations!$N79*(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*(Operations!$G79+1)^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5)^2)","v":0},{"$f":"IF(Operations!$N79=0,0,IF(Operations!$I79*Operations!$H79=0,0,(Operations!$P79-Operations!$Q79)/(Operations!$H79)))","v":0},{"$f":"IF(Operations!$H79=0,0,Operations!$P79*'General Variables'!$B$9/Operations!$H79)","v":0},{"$f":"IF(Operations!$H79=0,0,Operations!$P79*'General Variables'!$B$10/Operations!$H79)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E80>1,Operations!$E80,IF(Operations!$D80=0,0,Operations!$F80/(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*Operations!$G80^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5))^2))","v":0},{"$f":"IF(Operations!$C80=\"\",0,(((Operations!$G80+1)*Operations!$H80/Operations!$I80/1000)^VLOOKUP(Operations!$C80,ImpRepairFac[],4,FALSE)-(Operations!$G80*Operations!$H80/Operations!$I80/1000)^VLOOKUP(Operations!$C80,ImpRepairFac[],4,FALSE))*Operations!$N80*VLOOKUP(Operations!$C80,ImpRepairFac[],3,FALSE)/Operations!$H80)","v":0},{"$f":"IF(Operations!$N80=0,0,Operations!$N80*(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*Operations!$G80^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5)^2)","v":0},{"$f":"IF(Operations!$N80=0,0,Operations!$N80*(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*(Operations!$G80+1)^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5)^2)","v":0},{"$f":"IF(Operations!$N80=0,0,IF(Operations!$I80*Operations!$H80=0,0,(Operations!$P80-Operations!$Q80)/(Operations!$H80)))","v":0},{"$f":"IF(Operations!$H80=0,0,Operations!$P80*'General Variables'!$B$9/Operations!$H80)","v":0},{"$f":"IF(Operations!$H80=0,0,Operations!$P80*'General Variables'!$B$10/Operations!$H80)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E81>1,Operations!$E81,IF(Operations!$D81=0,0,Operations!$F81/(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*Operations!$G81^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5))^2))","v":0},{"$f":"IF(Operations!$C81=\"\",0,(((Operations!$G81+1)*Operations!$H81/Operations!$I81/1000)^VLOOKUP(Operations!$C81,ImpRepairFac[],4,FALSE)-(Operations!$G81*Operations!$H81/Operations!$I81/1000)^VLOOKUP(Operations!$C81,ImpRepairFac[],4,FALSE))*Operations!$N81*VLOOKUP(Operations!$C81,ImpRepairFac[],3,FALSE)/Operations!$H81)","v":0},{"$f":"IF(Operations!$N81=0,0,Operations!$N81*(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*Operations!$G81^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5)^2)","v":0},{"$f":"IF(Operations!$N81=0,0,Operations!$N81*(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*(Operations!$G81+1)^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5)^2)","v":0},{"$f":"IF(Operations!$N81=0,0,IF(Operations!$I81*Operations!$H81=0,0,(Operations!$P81-Operations!$Q81)/(Operations!$H81)))","v":0},{"$f":"IF(Operations!$H81=0,0,Operations!$P81*'General Variables'!$B$9/Operations!$H81)","v":0},{"$f":"IF(Operations!$H81=0,0,Operations!$P81*'General Variables'!$B$10/Operations!$H81)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E82>1,Operations!$E82,IF(Operations!$D82=0,0,Operations!$F82/(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*Operations!$G82^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5))^2))","v":0},{"$f":"IF(Operations!$C82=\"\",0,(((Operations!$G82+1)*Operations!$H82/Operations!$I82/1000)^VLOOKUP(Operations!$C82,ImpRepairFac[],4,FALSE)-(Operations!$G82*Operations!$H82/Operations!$I82/1000)^VLOOKUP(Operations!$C82,ImpRepairFac[],4,FALSE))*Operations!$N82*VLOOKUP(Operations!$C82,ImpRepairFac[],3,FALSE)/Operations!$H82)","v":0},{"$f":"IF(Operations!$N82=0,0,Operations!$N82*(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*Operations!$G82^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5)^2)","v":0},{"$f":"IF(Operations!$N82=0,0,Operations!$N82*(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*(Operations!$G82+1)^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5)^2)","v":0},{"$f":"IF(Operations!$N82=0,0,IF(Operations!$I82*Operations!$H82=0,0,(Operations!$P82-Operations!$Q82)/(Operations!$H82)))","v":0},{"$f":"IF(Operations!$H82=0,0,Operations!$P82*'General Variables'!$B$9/Operations!$H82)","v":0},{"$f":"IF(Operations!$H82=0,0,Operations!$P82*'General Variables'!$B$10/Operations!$H82)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E83>1,Operations!$E83,IF(Operations!$D83=0,0,Operations!$F83/(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*Operations!$G83^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5))^2))","v":0},{"$f":"IF(Operations!$C83=\"\",0,(((Operations!$G83+1)*Operations!$H83/Operations!$I83/1000)^VLOOKUP(Operations!$C83,ImpRepairFac[],4,FALSE)-(Operations!$G83*Operations!$H83/Operations!$I83/1000)^VLOOKUP(Operations!$C83,ImpRepairFac[],4,FALSE))*Operations!$N83*VLOOKUP(Operations!$C83,ImpRepairFac[],3,FALSE)/Operations!$H83)","v":0},{"$f":"IF(Operations!$N83=0,0,Operations!$N83*(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*Operations!$G83^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5)^2)","v":0},{"$f":"IF(Operations!$N83=0,0,Operations!$N83*(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*(Operations!$G83+1)^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5)^2)","v":0},{"$f":"IF(Operations!$N83=0,0,IF(Operations!$I83*Operations!$H83=0,0,(Operations!$P83-Operations!$Q83)/(Operations!$H83)))","v":0},{"$f":"IF(Operations!$H83=0,0,Operations!$P83*'General Variables'!$B$9/Operations!$H83)","v":0},{"$f":"IF(Operations!$H83=0,0,Operations!$P83*'General Variables'!$B$10/Operations!$H83)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E84>1,Operations!$E84,IF(Operations!$D84=0,0,Operations!$F84/(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*Operations!$G84^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5))^2))","v":0},{"$f":"IF(Operations!$C84=\"\",0,(((Operations!$G84+1)*Operations!$H84/Operations!$I84/1000)^VLOOKUP(Operations!$C84,ImpRepairFac[],4,FALSE)-(Operations!$G84*Operations!$H84/Operations!$I84/1000)^VLOOKUP(Operations!$C84,ImpRepairFac[],4,FALSE))*Operations!$N84*VLOOKUP(Operations!$C84,ImpRepairFac[],3,FALSE)/Operations!$H84)","v":0},{"$f":"IF(Operations!$N84=0,0,Operations!$N84*(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*Operations!$G84^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5)^2)","v":0},{"$f":"IF(Operations!$N84=0,0,Operations!$N84*(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*(Operations!$G84+1)^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5)^2)","v":0},{"$f":"IF(Operations!$N84=0,0,IF(Operations!$I84*Operations!$H84=0,0,(Operations!$P84-Operations!$Q84)/(Operations!$H84)))","v":0},{"$f":"IF(Operations!$H84=0,0,Operations!$P84*'General Variables'!$B$9/Operations!$H84)","v":0},{"$f":"IF(Operations!$H84=0,0,Operations!$P84*'General Variables'!$B$10/Operations!$H84)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E85>1,Operations!$E85,IF(Operations!$D85=0,0,Operations!$F85/(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*Operations!$G85^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5))^2))","v":0},{"$f":"IF(Operations!$C85=\"\",0,(((Operations!$G85+1)*Operations!$H85/Operations!$I85/1000)^VLOOKUP(Operations!$C85,ImpRepairFac[],4,FALSE)-(Operations!$G85*Operations!$H85/Operations!$I85/1000)^VLOOKUP(Operations!$C85,ImpRepairFac[],4,FALSE))*Operations!$N85*VLOOKUP(Operations!$C85,ImpRepairFac[],3,FALSE)/Operations!$H85)","v":0},{"$f":"IF(Operations!$N85=0,0,Operations!$N85*(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*Operations!$G85^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5)^2)","v":0},{"$f":"IF(Operations!$N85=0,0,Operations!$N85*(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*(Operations!$G85+1)^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5)^2)","v":0},{"$f":"IF(Operations!$N85=0,0,IF(Operations!$I85*Operations!$H85=0,0,(Operations!$P85-Operations!$Q85)/(Operations!$H85)))","v":0},{"$f":"IF(Operations!$H85=0,0,Operations!$P85*'General Variables'!$B$9/Operations!$H85)","v":0},{"$f":"IF(Operations!$H85=0,0,Operations!$P85*'General Variables'!$B$10/Operations!$H85)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E86>1,Operations!$E86,IF(Operations!$D86=0,0,Operations!$F86/(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*Operations!$G86^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5))^2))","v":0},{"$f":"IF(Operations!$C86=\"\",0,(((Operations!$G86+1)*Operations!$H86/Operations!$I86/1000)^VLOOKUP(Operations!$C86,ImpRepairFac[],4,FALSE)-(Operations!$G86*Operations!$H86/Operations!$I86/1000)^VLOOKUP(Operations!$C86,ImpRepairFac[],4,FALSE))*Operations!$N86*VLOOKUP(Operations!$C86,ImpRepairFac[],3,FALSE)/Operations!$H86)","v":0},{"$f":"IF(Operations!$N86=0,0,Operations!$N86*(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*Operations!$G86^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5)^2)","v":0},{"$f":"IF(Operations!$N86=0,0,Operations!$N86*(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*(Operations!$G86+1)^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5)^2)","v":0},{"$f":"IF(Operations!$N86=0,0,IF(Operations!$I86*Operations!$H86=0,0,(Operations!$P86-Operations!$Q86)/(Operations!$H86)))","v":0},{"$f":"IF(Operations!$H86=0,0,Operations!$P86*'General Variables'!$B$9/Operations!$H86)","v":0},{"$f":"IF(Operations!$H86=0,0,Operations!$P86*'General Variables'!$B$10/Operations!$H86)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E87>1,Operations!$E87,IF(Operations!$D87=0,0,Operations!$F87/(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*Operations!$G87^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5))^2))","v":0},{"$f":"IF(Operations!$C87=\"\",0,(((Operations!$G87+1)*Operations!$H87/Operations!$I87/1000)^VLOOKUP(Operations!$C87,ImpRepairFac[],4,FALSE)-(Operations!$G87*Operations!$H87/Operations!$I87/1000)^VLOOKUP(Operations!$C87,ImpRepairFac[],4,FALSE))*Operations!$N87*VLOOKUP(Operations!$C87,ImpRepairFac[],3,FALSE)/Operations!$H87)","v":0},{"$f":"IF(Operations!$N87=0,0,Operations!$N87*(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*Operations!$G87^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5)^2)","v":0},{"$f":"IF(Operations!$N87=0,0,Operations!$N87*(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*(Operations!$G87+1)^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5)^2)","v":0},{"$f":"IF(Operations!$N87=0,0,IF(Operations!$I87*Operations!$H87=0,0,(Operations!$P87-Operations!$Q87)/(Operations!$H87)))","v":0},{"$f":"IF(Operations!$H87=0,0,Operations!$P87*'General Variables'!$B$9/Operations!$H87)","v":0},{"$f":"IF(Operations!$H87=0,0,Operations!$P87*'General Variables'!$B$10/Operations!$H87)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E88>1,Operations!$E88,IF(Operations!$D88=0,0,Operations!$F88/(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*Operations!$G88^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5))^2))","v":0},{"$f":"IF(Operations!$C88=\"\",0,(((Operations!$G88+1)*Operations!$H88/Operations!$I88/1000)^VLOOKUP(Operations!$C88,ImpRepairFac[],4,FALSE)-(Operations!$G88*Operations!$H88/Operations!$I88/1000)^VLOOKUP(Operations!$C88,ImpRepairFac[],4,FALSE))*Operations!$N88*VLOOKUP(Operations!$C88,ImpRepairFac[],3,FALSE)/Operations!$H88)","v":0},{"$f":"IF(Operations!$N88=0,0,Operations!$N88*(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*Operations!$G88^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5)^2)","v":0},{"$f":"IF(Operations!$N88=0,0,Operations!$N88*(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*(Operations!$G88+1)^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5)^2)","v":0},{"$f":"IF(Operations!$N88=0,0,IF(Operations!$I88*Operations!$H88=0,0,(Operations!$P88-Operations!$Q88)/(Operations!$H88)))","v":0},{"$f":"IF(Operations!$H88=0,0,Operations!$P88*'General Variables'!$B$9/Operations!$H88)","v":0},{"$f":"IF(Operations!$H88=0,0,Operations!$P88*'General Variables'!$B$10/Operations!$H88)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E89>1,Operations!$E89,IF(Operations!$D89=0,0,Operations!$F89/(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*Operations!$G89^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5))^2))","v":0},{"$f":"IF(Operations!$C89=\"\",0,(((Operations!$G89+1)*Operations!$H89/Operations!$I89/1000)^VLOOKUP(Operations!$C89,ImpRepairFac[],4,FALSE)-(Operations!$G89*Operations!$H89/Operations!$I89/1000)^VLOOKUP(Operations!$C89,ImpRepairFac[],4,FALSE))*Operations!$N89*VLOOKUP(Operations!$C89,ImpRepairFac[],3,FALSE)/Operations!$H89)","v":0},{"$f":"IF(Operations!$N89=0,0,Operations!$N89*(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*Operations!$G89^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5)^2)","v":0},{"$f":"IF(Operations!$N89=0,0,Operations!$N89*(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*(Operations!$G89+1)^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5)^2)","v":0},{"$f":"IF(Operations!$N89=0,0,IF(Operations!$I89*Operations!$H89=0,0,(Operations!$P89-Operations!$Q89)/(Operations!$H89)))","v":0},{"$f":"IF(Operations!$H89=0,0,Operations!$P89*'General Variables'!$B$9/Operations!$H89)","v":0},{"$f":"IF(Operations!$H89=0,0,Operations!$P89*'General Variables'!$B$10/Operations!$H89)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E90>1,Operations!$E90,IF(Operations!$D90=0,0,Operations!$F90/(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*Operations!$G90^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5))^2))","v":0},{"$f":"IF(Operations!$C90=\"\",0,(((Operations!$G90+1)*Operations!$H90/Operations!$I90/1000)^VLOOKUP(Operations!$C90,ImpRepairFac[],4,FALSE)-(Operations!$G90*Operations!$H90/Operations!$I90/1000)^VLOOKUP(Operations!$C90,ImpRepairFac[],4,FALSE))*Operations!$N90*VLOOKUP(Operations!$C90,ImpRepairFac[],3,FALSE)/Operations!$H90)","v":0},{"$f":"IF(Operations!$N90=0,0,Operations!$N90*(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*Operations!$G90^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5)^2)","v":0},{"$f":"IF(Operations!$N90=0,0,Operations!$N90*(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*(Operations!$G90+1)^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5)^2)","v":0},{"$f":"IF(Operations!$N90=0,0,IF(Operations!$I90*Operations!$H90=0,0,(Operations!$P90-Operations!$Q90)/(Operations!$H90)))","v":0},{"$f":"IF(Operations!$H90=0,0,Operations!$P90*'General Variables'!$B$9/Operations!$H90)","v":0},{"$f":"IF(Operations!$H90=0,0,Operations!$P90*'General Variables'!$B$10/Operations!$H90)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E91>1,Operations!$E91,IF(Operations!$D91=0,0,Operations!$F91/(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*Operations!$G91^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5))^2))","v":0},{"$f":"IF(Operations!$C91=\"\",0,(((Operations!$G91+1)*Operations!$H91/Operations!$I91/1000)^VLOOKUP(Operations!$C91,ImpRepairFac[],4,FALSE)-(Operations!$G91*Operations!$H91/Operations!$I91/1000)^VLOOKUP(Operations!$C91,ImpRepairFac[],4,FALSE))*Operations!$N91*VLOOKUP(Operations!$C91,ImpRepairFac[],3,FALSE)/Operations!$H91)","v":0},{"$f":"IF(Operations!$N91=0,0,Operations!$N91*(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*Operations!$G91^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5)^2)","v":0},{"$f":"IF(Operations!$N91=0,0,Operations!$N91*(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*(Operations!$G91+1)^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5)^2)","v":0},{"$f":"IF(Operations!$N91=0,0,IF(Operations!$I91*Operations!$H91=0,0,(Operations!$P91-Operations!$Q91)/(Operations!$H91)))","v":0},{"$f":"IF(Operations!$H91=0,0,Operations!$P91*'General Variables'!$B$9/Operations!$H91)","v":0},{"$f":"IF(Operations!$H91=0,0,Operations!$P91*'General Variables'!$B$10/Operations!$H91)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E92>1,Operations!$E92,IF(Operations!$D92=0,0,Operations!$F92/(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*Operations!$G92^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5))^2))","v":0},{"$f":"IF(Operations!$C92=\"\",0,(((Operations!$G92+1)*Operations!$H92/Operations!$I92/1000)^VLOOKUP(Operations!$C92,ImpRepairFac[],4,FALSE)-(Operations!$G92*Operations!$H92/Operations!$I92/1000)^VLOOKUP(Operations!$C92,ImpRepairFac[],4,FALSE))*Operations!$N92*VLOOKUP(Operations!$C92,ImpRepairFac[],3,FALSE)/Operations!$H92)","v":0},{"$f":"IF(Operations!$N92=0,0,Operations!$N92*(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*Operations!$G92^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5)^2)","v":0},{"$f":"IF(Operations!$N92=0,0,Operations!$N92*(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*(Operations!$G92+1)^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5)^2)","v":0},{"$f":"IF(Operations!$N92=0,0,IF(Operations!$I92*Operations!$H92=0,0,(Operations!$P92-Operations!$Q92)/(Operations!$H92)))","v":0},{"$f":"IF(Operations!$H92=0,0,Operations!$P92*'General Variables'!$B$9/Operations!$H92)","v":0},{"$f":"IF(Operations!$H92=0,0,Operations!$P92*'General Variables'!$B$10/Operations!$H92)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E93>1,Operations!$E93,IF(Operations!$D93=0,0,Operations!$F93/(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*Operations!$G93^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5))^2))","v":0},{"$f":"IF(Operations!$C93=\"\",0,(((Operations!$G93+1)*Operations!$H93/Operations!$I93/1000)^VLOOKUP(Operations!$C93,ImpRepairFac[],4,FALSE)-(Operations!$G93*Operations!$H93/Operations!$I93/1000)^VLOOKUP(Operations!$C93,ImpRepairFac[],4,FALSE))*Operations!$N93*VLOOKUP(Operations!$C93,ImpRepairFac[],3,FALSE)/Operations!$H93)","v":0},{"$f":"IF(Operations!$N93=0,0,Operations!$N93*(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*Operations!$G93^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5)^2)","v":0},{"$f":"IF(Operations!$N93=0,0,Operations!$N93*(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*(Operations!$G93+1)^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5)^2)","v":0},{"$f":"IF(Operations!$N93=0,0,IF(Operations!$I93*Operations!$H93=0,0,(Operations!$P93-Operations!$Q93)/(Operations!$H93)))","v":0},{"$f":"IF(Operations!$H93=0,0,Operations!$P93*'General Variables'!$B$9/Operations!$H93)","v":0},{"$f":"IF(Operations!$H93=0,0,Operations!$P93*'General Variables'!$B$10/Operations!$H93)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E94>1,Operations!$E94,IF(Operations!$D94=0,0,Operations!$F94/(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*Operations!$G94^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5))^2))","v":0},{"$f":"IF(Operations!$C94=\"\",0,(((Operations!$G94+1)*Operations!$H94/Operations!$I94/1000)^VLOOKUP(Operations!$C94,ImpRepairFac[],4,FALSE)-(Operations!$G94*Operations!$H94/Operations!$I94/1000)^VLOOKUP(Operations!$C94,ImpRepairFac[],4,FALSE))*Operations!$N94*VLOOKUP(Operations!$C94,ImpRepairFac[],3,FALSE)/Operations!$H94)","v":0},{"$f":"IF(Operations!$N94=0,0,Operations!$N94*(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*Operations!$G94^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5)^2)","v":0},{"$f":"IF(Operations!$N94=0,0,Operations!$N94*(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*(Operations!$G94+1)^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5)^2)","v":0},{"$f":"IF(Operations!$N94=0,0,IF(Operations!$I94*Operations!$H94=0,0,(Operations!$P94-Operations!$Q94)/(Operations!$H94)))","v":0},{"$f":"IF(Operations!$H94=0,0,Operations!$P94*'General Variables'!$B$9/Operations!$H94)","v":0},{"$f":"IF(Operations!$H94=0,0,Operations!$P94*'General Variables'!$B$10/Operations!$H94)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E95>1,Operations!$E95,IF(Operations!$D95=0,0,Operations!$F95/(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*Operations!$G95^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5))^2))","v":0},{"$f":"IF(Operations!$C95=\"\",0,(((Operations!$G95+1)*Operations!$H95/Operations!$I95/1000)^VLOOKUP(Operations!$C95,ImpRepairFac[],4,FALSE)-(Operations!$G95*Operations!$H95/Operations!$I95/1000)^VLOOKUP(Operations!$C95,ImpRepairFac[],4,FALSE))*Operations!$N95*VLOOKUP(Operations!$C95,ImpRepairFac[],3,FALSE)/Operations!$H95)","v":0},{"$f":"IF(Operations!$N95=0,0,Operations!$N95*(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*Operations!$G95^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5)^2)","v":0},{"$f":"IF(Operations!$N95=0,0,Operations!$N95*(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*(Operations!$G95+1)^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5)^2)","v":0},{"$f":"IF(Operations!$N95=0,0,IF(Operations!$I95*Operations!$H95=0,0,(Operations!$P95-Operations!$Q95)/(Operations!$H95)))","v":0},{"$f":"IF(Operations!$H95=0,0,Operations!$P95*'General Variables'!$B$9/Operations!$H95)","v":0},{"$f":"IF(Operations!$H95=0,0,Operations!$P95*'General Variables'!$B$10/Operations!$H95)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E96>1,Operations!$E96,IF(Operations!$D96=0,0,Operations!$F96/(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*Operations!$G96^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5))^2))","v":0},{"$f":"IF(Operations!$C96=\"\",0,(((Operations!$G96+1)*Operations!$H96/Operations!$I96/1000)^VLOOKUP(Operations!$C96,ImpRepairFac[],4,FALSE)-(Operations!$G96*Operations!$H96/Operations!$I96/1000)^VLOOKUP(Operations!$C96,ImpRepairFac[],4,FALSE))*Operations!$N96*VLOOKUP(Operations!$C96,ImpRepairFac[],3,FALSE)/Operations!$H96)","v":0},{"$f":"IF(Operations!$N96=0,0,Operations!$N96*(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*Operations!$G96^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5)^2)","v":0},{"$f":"IF(Operations!$N96=0,0,Operations!$N96*(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*(Operations!$G96+1)^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5)^2)","v":0},{"$f":"IF(Operations!$N96=0,0,IF(Operations!$I96*Operations!$H96=0,0,(Operations!$P96-Operations!$Q96)/(Operations!$H96)))","v":0},{"$f":"IF(Operations!$H96=0,0,Operations!$P96*'General Variables'!$B$9/Operations!$H96)","v":0},{"$f":"IF(Operations!$H96=0,0,Operations!$P96*'General Variables'!$B$10/Operations!$H96)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E97>1,Operations!$E97,IF(Operations!$D97=0,0,Operations!$F97/(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*Operations!$G97^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5))^2))","v":0},{"$f":"IF(Operations!$C97=\"\",0,(((Operations!$G97+1)*Operations!$H97/Operations!$I97/1000)^VLOOKUP(Operations!$C97,ImpRepairFac[],4,FALSE)-(Operations!$G97*Operations!$H97/Operations!$I97/1000)^VLOOKUP(Operations!$C97,ImpRepairFac[],4,FALSE))*Operations!$N97*VLOOKUP(Operations!$C97,ImpRepairFac[],3,FALSE)/Operations!$H97)","v":0},{"$f":"IF(Operations!$N97=0,0,Operations!$N97*(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*Operations!$G97^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5)^2)","v":0},{"$f":"IF(Operations!$N97=0,0,Operations!$N97*(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*(Operations!$G97+1)^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5)^2)","v":0},{"$f":"IF(Operations!$N97=0,0,IF(Operations!$I97*Operations!$H97=0,0,(Operations!$P97-Operations!$Q97)/(Operations!$H97)))","v":0},{"$f":"IF(Operations!$H97=0,0,Operations!$P97*'General Variables'!$B$9/Operations!$H97)","v":0},{"$f":"IF(Operations!$H97=0,0,Operations!$P97*'General Variables'!$B$10/Operations!$H97)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E98>1,Operations!$E98,IF(Operations!$D98=0,0,Operations!$F98/(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*Operations!$G98^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5))^2))","v":0},{"$f":"IF(Operations!$C98=\"\",0,(((Operations!$G98+1)*Operations!$H98/Operations!$I98/1000)^VLOOKUP(Operations!$C98,ImpRepairFac[],4,FALSE)-(Operations!$G98*Operations!$H98/Operations!$I98/1000)^VLOOKUP(Operations!$C98,ImpRepairFac[],4,FALSE))*Operations!$N98*VLOOKUP(Operations!$C98,ImpRepairFac[],3,FALSE)/Operations!$H98)","v":0},{"$f":"IF(Operations!$N98=0,0,Operations!$N98*(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*Operations!$G98^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5)^2)","v":0},{"$f":"IF(Operations!$N98=0,0,Operations!$N98*(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*(Operations!$G98+1)^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5)^2)","v":0},{"$f":"IF(Operations!$N98=0,0,IF(Operations!$I98*Operations!$H98=0,0,(Operations!$P98-Operations!$Q98)/(Operations!$H98)))","v":0},{"$f":"IF(Operations!$H98=0,0,Operations!$P98*'General Variables'!$B$9/Operations!$H98)","v":0},{"$f":"IF(Operations!$H98=0,0,Operations!$P98*'General Variables'!$B$10/Operations!$H98)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E99>1,Operations!$E99,IF(Operations!$D99=0,0,Operations!$F99/(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*Operations!$G99^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5))^2))","v":0},{"$f":"IF(Operations!$C99=\"\",0,(((Operations!$G99+1)*Operations!$H99/Operations!$I99/1000)^VLOOKUP(Operations!$C99,ImpRepairFac[],4,FALSE)-(Operations!$G99*Operations!$H99/Operations!$I99/1000)^VLOOKUP(Operations!$C99,ImpRepairFac[],4,FALSE))*Operations!$N99*VLOOKUP(Operations!$C99,ImpRepairFac[],3,FALSE)/Operations!$H99)","v":0},{"$f":"IF(Operations!$N99=0,0,Operations!$N99*(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*Operations!$G99^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5)^2)","v":0},{"$f":"IF(Operations!$N99=0,0,Operations!$N99*(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*(Operations!$G99+1)^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5)^2)","v":0},{"$f":"IF(Operations!$N99=0,0,IF(Operations!$I99*Operations!$H99=0,0,(Operations!$P99-Operations!$Q99)/(Operations!$H99)))","v":0},{"$f":"IF(Operations!$H99=0,0,Operations!$P99*'General Variables'!$B$9/Operations!$H99)","v":0},{"$f":"IF(Operations!$H99=0,0,Operations!$P99*'General Variables'!$B$10/Operations!$H99)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]

{"sheet":"Crop Insurance","index":5,"n_rows":90,"n_cols":17,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
["Table 6:  ",null,null,null,null,null,"Table 6:  "]
["Federal Crop Insurance Premium Estimates based on 75% LP on Dryland and 70% on Irrigated ",null,null,null,null,null,"All Federal Crop Insurance premiums based on 75% LP on Dryland and 70% on Irrigated "]
["Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium","Your Cost","Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium",null,"Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium"]
["1-Alfalfa",{"$f":"INDIRECT(CONCATENATE(\"'\",$A4,\"'!\")&\"K2\")","v":"Dryland"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A4,\"'!\")&\"C2\")=0,\"State\",INDIRECT(CONCATENATE(\"'\",$A4,\"'!\")&\"C2\"))","v":"State"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A4,\"'!\")&\"H3\")=0,\"N/A\",INDIRECT(CONCATENATE(\"'\",$A4,\"'!\")&\"H3\"))","v":"N/A"},"N/A",null,{"$f":"A4","v":"1-Alfalfa"},"Dryland","State","N/A","N/A",null,{"$f":"A56","v":"53-Oats"},{"$f":"B56","v":"Dryland"},{"$f":"C56","v":"State"},{"$f":"D56","v":"85 bushel"},{"$f":"E56","v":10}]
["2-Alfalfa",{"$f":"INDIRECT(CONCATENATE(\"'\",A5,\"'!\")&\"K2\")","v":"Dryland"},"State","N/A","N/A",null,"2-Alfalfa","Dryland","State","N/A","N/A",null,{"$f":"A66","v":"63-Soybeans"},{"$f":"B66","v":"Pivot Irrigated Diesel"},{"$f":"C66","v":"State"},{"$f":"D66","v":"64 bushel"},{"$f":"E66","v":7}]
["3-Alfalfa","Dryland","State","N/A","N/A",null,"3-Alfalfa","Dryland","State","N/A","N/A",null,{"$f":"A76","v":"73-Sunflower"},{"$f":"B76","v":"Pivot Irrigated"},{"$f":"C76","v":"Panhandle"},{"$f":"D76","v":"30 cwt"},{"$f":"E76","v":10}]
["4-Alfalfa","Dryland","State","2.8 ton","N/A"]
["5-Alfalfa","Dryland","State","2.8 ton","N/A"]
["6-Alfalfa","Pivot Irrigated","State","3.8 ton","N/A"]
["7-Alfalfa","Pivot Irrigated","State","4 ton","N/A"]
["8-Alfalfa","Gravity Irrigated, fed by canal","Panhandle","2.5 ton","N/A"]
["9-Alfalfa","Dryland","State","4.4 ton","N/A"]
["10-Alfalfa","Pivot Irrigated Electric","State","6.7 ton","N/A",null,{"$f":"A13","v":"10-Alfalfa"},{"$f":"B13","v":"Pivot Irrigated Electric"},"State","6.7 ton","N/A",null,{"$f":"A47","v":"44-Dry Beans"},{"$f":"B47","v":"Pivot Irrigated Electric"},"Panhandle","27 cwt",23]
["11-Alfalfa","Pivot Irrigated Electric","State","6.8 ton","N/A",null,{"$f":"A14","v":"11-Alfalfa"},{"$f":"B14","v":"Pivot Irrigated Electric"},{"$f":"C14","v":"State"},{"$f":"D14","v":"6.8 ton"},{"$f":"E14","v":"N/A"},null,"45-Grain Sorghum",{"$f":"B48","v":"Dryland"},"Southwest","115 bushel",24]
["12-Alfalfa","Pivot Irrigated Electric","Panhandle","6.6 ton","N/A",null,"12-Alfalfa","Pivot Irrigated Electric","Panhandle","6.6 ton","N/A",null,"46-Grain Sorghum","Dryland","State","135 bushel",21]
["13-Alfalfa","Gravity Irrigated, fed by canal","State","6.6 ton","N/A",null,"13-Alfalfa","Gravity Irrigated, fed by canal","State","6.6 ton","N/A",null,"47-Grain Sorghum","Dryland","Southwest","120 bushel",24]
["14-Alfalfa","Gravity Irrigated, fed by canal","State","6.8 ton","N/A",null,"14-Alfalfa","Gravity Irrigated, fed by canal","State","6.8 ton","N/A",null,"48-Grain Sorghum","Limited Irrigation","State","170 bushel",13]
["15-Corn","Dryland","State","100 bushel",26,null,"15-Corn","Dryland","State","100 bushel",26,null,"49-Grass","Pivot Irrigated Diesel","State","N/A","N/A"]
["16-Corn","Dryland","State","110 bushel",26,null,"16-Corn","Dryland","State","110 bushel",26,null,{"$f":"A7","v":"4-Alfalfa"},{"$f":"B7","v":"Dryland"},{"$f":"C7","v":"State"},{"$f":"D7","v":"2.8 ton"},{"$f":"E7","v":"N/A"}]
["17-Corn","Dryland","Eastern Nebraska","160 bushel",6,null,"17-Corn","Dryland","Eastern Nebraska","160 bushel",6,null,{"$f":"A53","v":"50-Grass Hay"},"Dryland ","State","2.2 ton","N/A"]
["18-Corn","Dryland","Eastern Nebraska","170 bushel",6,null,"18-Corn","Dryland","Eastern Nebraska","170 bushel",6,null,"51-Millet","Dryland","Panhandle","22 cwt",7]
["19-Corn","Dryland","State","135 bushel",28,null,"19-Corn","Dryland","State","135 bushel",28,null,"52-Millet","Dryland","Panhandle","22 cwt",7]
["20-Corn","Dryland","Eastern Nebraska","180 bushel",6,null,"20-Corn","Dryland","Eastern Nebraska","180 bushel",6,null,{"$f":"A57","v":"54-Pasture"},"Pivot Irrigated Diesel","State","11 AUM","N/A"]
["21-Corn","Dryland","State","140 bushel",28,null,"21-Corn","Dryland","State","140 bushel",28,null,"55-Peas","Dryland","Panhandle","35 bushel",11]
["22-Corn","Dryland","Eastern Nebraska","185 bushel",6,null,"22-Corn","Dryland","Eastern Nebraska","185 bushel",6,null,"56-Sorghum-Sudan","Dryland","State","5 ton","N/A"]
["23-Corn","Dryland","State","145 bushel",29,null,"23-Corn","Dryland","State","145 bushel",29,null,"57-Soybeans","Dryland","State","45 bushel",25]
["24-Corn","Dryland","Eastern Nebraska","195 bushel",7,null,"24-Corn","Dryland","Eastern Nebraska","195 bushel",7,null,"58-Soybeans","Dryland","State","50 bushel",25]
["25-Corn","Dryland","Southwest","130 bushel",26,null,"25-Corn","Dryland","Southwest","130 bushel",26,null,"59-Soybeans","Dryland","State","45 bushel",25]
["26-Corn","Gravity Irrigated, fed by a well","State","245 bushel",9,null,"26-Corn","Gravity Irrigated, fed by a well","State","245 bushel",9,null,{"$f":"A8","v":"5-Alfalfa"},{"$f":"B8","v":"Dryland"},{"$f":"C8","v":"State"},{"$f":"D8","v":"2.8 ton"},{"$f":"E8","v":"N/A"}]
["27-Corn","Gravity Irrigated, fed by a well","State","255 bushel",9,null,"27-Corn","Gravity Irrigated, fed by a well","State","255 bushel",9,null,{"$f":"A63","v":"60-Soybeans"},"Pivot Irrigated","State","67 bushel",7]
["28-Corn","Gravity Irrigated, fed by a well","State","250 bushel",9,null,"28-Corn","Gravity Irrigated, fed by a well","State","250 bushel",9,null,"61-Soybeans","Gravity Irrigated, fed by a well","State","70 bushel",7]
["29-Corn","Gravity Irrigated, fed by canal","Panhandle","195 bushel",15,null,"29-Corn","Gravity Irrigated, fed by canal","Panhandle","195 bushel",15,null,"62-Soybeans","Pivot Irrigated Diesel","State","75 bushel",7]
["30-Corn","Pivot Irrigated Electric","State","245 bushel",9,null,"30-Corn","Pivot Irrigated Electric","State","245 bushel",9,null,{"$f":"A67","v":"64-Soybeans"},{"$f":"B67","v":"Pivot Irrigated Diesel"},{"$f":"C67","v":"State"},{"$f":"D67","v":"78 bushel"},{"$f":"E67","v":7}]
["31-Corn","Pivot Irrigated Electric","State","250 bushel",9,null,"31-Corn","Pivot Irrigated Electric","State","250 bushel",9,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["32-Corn","Pivot Irrigated Electric","State","275 bushel",10,null,"32-Corn","Pivot Irrigated Electric","State","275 bushel",10,null,{"$f":"A68","v":"65-Soybeans"},{"$f":"B68","v":"Pivot Irrigated Diesel"},{"$f":"C68","v":"State"},{"$f":"D68","v":"78 bushel"},{"$f":"E68","v":7}]
["33-Corn","Pivot Irrigated Electric",{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A36,\"'!\")&\"C2\")=0,\"State\",INDIRECT(CONCATENATE(\"'\",$A36,\"'!\")&\"C2\"))","v":"State"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A36,\"'!\")&\"H3\")=0,\"N/A\",INDIRECT(CONCATENATE(\"'\",$A36,\"'!\")&\"H3\"))","v":"275 bushel"},10,null,"33-Corn","Pivot Irrigated Electric","State","275 bushel",10,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["34-Corn","Pivot Irrigated Electric","State","275 bushel",10,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"A69","v":"66-Soybeans"},"Pivot Irrigated Diesel","State","78 bushel",7]
["35-Corn","Pivot Irrigated Diesel","State","235 bushel",9,null,{"$f":"A37","v":"34-Corn"},{"$f":"B37","v":"Pivot Irrigated Electric"},{"$f":"C37","v":"State"},{"$f":"D37","v":"275 bushel"},{"$f":"E37","v":10},null,"67-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","26 ton",35]
["36-Corn","Pivot Irrigated Diesel","State","245 bushel",9,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,"68-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","26 ton",35]
["37-Corn","Pivot Irrigated Electric","Panhandle","195 bushel",15,null,{"$f":"A38","v":"35-Corn"},{"$f":"B38","v":"Pivot Irrigated Diesel"},{"$f":"C38","v":"State"},{"$f":"D38","v":"235 bushel"},{"$f":"E38","v":9},null,"69-Sugarbeet","Pivot Irrigated Diesel","Panhandle","26 ton",35]
["38-Corn","Pivot Irrigated Electric","Panhandle","205 bushel",16,null,"36-Corn","Pivot Irrigated Diesel","State","245 bushel",9,null,{"$f":"A9","v":"6-Alfalfa"},{"$f":"B9","v":"Pivot Irrigated"},{"$f":"C9","v":"State"},{"$f":"D9","v":"3.8 ton"},{"$f":"E9","v":"N/A"}]
["39-Corn","Pivot Irrigated Diesel","State","240 bushel",9,null,"37-Corn","Pivot Irrigated Electric","Panhandle","195 bushel",15,null,{"$f":"A73","v":"70-Sugarbeet"},"Pivot Irrigated Diesel","Panhandle","26 ton",35]
["40-Corn","Pivot Irrigated Diesel","State","28 ton",9,null,"38-Corn","Pivot Irrigated Electric","Panhandle","205 bushel",16,null,"71-Sunflower","Dryland","Panhandle","13 cwt",14]
["41-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",23,null,"39-Corn","Pivot Irrigated Diesel","State","240 bushel",9,null,"72-Sunflower","Dryland","Panhandle","16 cwt",14]
["42-Dry Beans","Gravity Irrigated, fed by canal","Panhandle","27 cwt",23,null,"40-Corn","Pivot Irrigated Diesel","State","28 ton",9,null,{"$f":"A77","v":"74-Wheat"},{"$f":"B77","v":"Dryland"},{"$f":"C77","v":"Southwest"},{"$f":"D77","v":"55 bushel"},{"$f":"E77","v":10}]
["43-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",23,null,"41-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",23,null,"75-Wheat","Dryland","Panhandle","70 bushel",11]
["44-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",23,null,"42-Dry Beans","Gravity Irrigated, fed by canal","Panhandle","27 cwt",23,null,{"$f":"A10","v":"7-Alfalfa"},{"$f":"B10","v":"Pivot Irrigated"},{"$f":"C10","v":"State"},{"$f":"D10","v":"4 ton"},{"$f":"E10","v":"N/A"}]
["45-Grain Sorghum","Dryland","Southwest","115 bushel",24,null,"43-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",23,null,{"$f":"A83","v":"80-Wheat"},{"$f":"B83","v":"Pivot Irrigated Electric"},{"$f":"C83","v":"Panhandle"},{"$f":"D83","v":"90 bushel"},{"$f":"E83","v":9}]
["46-Grain Sorghum","Dryland","State","135 bushel",21]
["47-Grain Sorghum","Dryland","Southwest","120 bushel",24]
["48-Grain Sorghum","Limited Irrigation","State","170 bushel",13]
["49-Grass",{"$f":"INDIRECT(CONCATENATE(\"'\",A52,\"'!\")&\"K2\")","v":"Pivot Irrigated Diesel"},"State","N/A","N/A"]
["50-Grass Hay","Dryland ","State","2.2 ton","N/A"]
["51-Millet",{"$f":"INDIRECT(CONCATENATE(\"'\",A54,\"'!\")&\"K2\")","v":"Dryland"},"Panhandle","22 cwt",7]
["52-Millet","Dryland","Panhandle","22 cwt",7]
["53-Oats","Dryland","State","85 bushel",10]
["54-Pasture","Pivot Irrigated Diesel","State","11 AUM","N/A"]
["55-Peas","Dryland","Panhandle","35 bushel",11]
["56-Sorghum-Sudan","Dryland","State","5 ton","N/A"]
["57-Soybeans","Dryland","State","45 bushel",25]
["58-Soybeans","Dryland","State","50 bushel",25]
["59-Soybeans","Dryland","State","45 bushel",25]
["60-Soybeans","Pivot Irrigated","State","67 bushel",7]
["61-Soybeans","Gravity Irrigated, fed by a well","State","70 bushel",7]
["62-Soybeans","Pivot Irrigated Diesel","State","75 bushel",7]
["63-Soybeans","Pivot Irrigated Diesel","State","64 bushel",7]
["64-Soybeans","Pivot Irrigated Diesel","State","78 bushel",7]
["65-Soybeans","Pivot Irrigated Diesel",{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A68,\"'!\")&\"C2\")=0,\"State\",INDIRECT(CONCATENATE(\"'\",$A68,\"'!\")&\"C2\"))","v":"State"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A68,\"'!\")&\"H3\")=0,\"N/A\",INDIRECT(CONCATENATE(\"'\",$A68,\"'!\")&\"H3\"))","v":"78 bushel"},7]
["66-Soybeans","Pivot Irrigated Diesel","State","78 bushel",7]
["67-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","26 ton",35]
["68-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","26 ton",35]
["69-Sugarbeet","Pivot Irrigated Diesel","Panhandle","26 ton",35]
["70-Sugarbeet","Pivot Irrigated Diesel","Panhandle","26 ton",35]
["71-Sunflower","Dryland","Panhandle","13 cwt",14]
["72-Sunflower","Dryland","Panhandle","16 cwt",14]
["73-Sunflower","Pivot Irrigated","Panhandle","30 cwt",10]
["74-Wheat","Dryland","Southwest","55 bushel",10]
["75-Wheat","Dryland","Panhandle","70 bushel",11]
["76-Wheat","Dryland","Panhandle","65 bushel",10]
["77-Wheat","Dryland","Panhandle","60 bushel",9]
["78-Wheat","Dryland","Southwest","80 bushel",13]
["79-Wheat","Pivot Irrigated Diesel","Panhandle","105 bushel",10]
["80-Wheat","Pivot Irrigated Electric","Panhandle","90 bushel",9]
["81-Cover Crop","Dryland","State","N/A","N/A"]
["82-Cover Crop Grazing","Dryland","State","N/A","N/A"]
["Master",null,"State","N/A","N/A"]
["Source:  Crop insurance rates for various crops were provided by the Farm Credit Services of America -"]
["North Platte NE office based on 2019 federal crop insurance rates. Premiums will vary by location, yield,"]
["and coverage level. Eastern Nebraska budgets are figured using EP (Enterprise Units by Practice). "]
["The estimates in this chart do not include hail insurance premium costs.  "]

{"sheet":"Start","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"1-Alfalfa","index":7,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[34,5,35,5],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[58,2,58,4],[56,2,56,4],[5,0,5,12],[2,2,2,4],[1,6,1,7],[3,2,3,4],[46,2,46,4],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,6,35,6],[9,8,9,9],[34,7,34,8],[34,9,35,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[57,2,57,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"1-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"1-Alfalfa, Conventional Tillage, Fall Establishment, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 1-Alfalfa, Conventional Tillage, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":5.84}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.98},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.36},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.4},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.22},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":13.08}]
[3,"Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.48},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.51},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0},3.87]
[4,"Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.48},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.51},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0},3.87]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.04},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.37},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":2.63},12.29]
[6,"Roll",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.78},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.58},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.29},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0},{"$f":"IF(C17>9999,\"\",SUM(E17:J17))","v":8.6999999999999993}]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.28999999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.6},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.9},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.08},{"$f":"IF(C18>9999,\"\",SUM(E18:J18))","v":4.0299999999999994}]
[8,"Spray Insecticide",0.2,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.19},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.06},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.12},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.18},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.22},0.81]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.57},{"$f":"SUM(F12:F31)","v":6.2200000000000006},4.5299999999999994,5.37,17.649999999999999,5.1499999999999995,52.490000000000009]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":72}]
[null,"Pursuit ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.75},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":11.25}]
[null,"Crop Oil Concentrate",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":2}]
[null,"UAN",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,2,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.1875},0.38]
[null,"Mustang Maxx",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.40625},0.84]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":109.47}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":161.96}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":139.16},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":3.8268999999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":165.7869}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":185.7869}]
[]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"2-Alfalfa","index":8,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"2-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 2-Alfalfa, Roundup Ready®, No Till, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":4.0299999999999994}]
[2,"Drill w/ Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.73},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.19},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":4.3099999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.69},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.63},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":14.41}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.0299999999999994]
[4,"Spray Insecticide",0.2,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.19},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.04},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.12},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.18},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.22},0.81]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":4.82},{"$f":"SUM(F12:F31)","v":1.65},1.5,5.629999999999999,4.67,5.01,23.279999999999998]
[]
[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,"Gramoxone SL 2.0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,2,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.375},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":6.75}]
[null,"11-52-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":23}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Roundup WeatherMax",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,44,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Maxx",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.40625},0.84]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":150.53}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":173.81}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":164.13},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.5135750000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":178.32357500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":198.32357500000001}]
[]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"3-Alfalfa","index":9,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"3-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":5.84}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.98},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.36},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.4},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.22},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":13.08}]
[3,"Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.48},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.51},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0},3.87]
[4,"Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.48},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.51},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0},3.87]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.04},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.37},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":2.63},12.29]
[6,"Roll",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.78},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.58},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.29},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0},8.6999999999999993]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.28999999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.6},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.9},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.08},4.0299999999999994]
[8,"Spray Insecticide",0.2,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.19},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.06},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.12},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.18},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.22},0.81]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.57},{"$f":"SUM(F12:F31)","v":6.2200000000000006},4.5299999999999994,5.37,17.649999999999999,5.1499999999999995,52.490000000000009]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":108}]
[null,"Roundup WeatherMax",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,44,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Maxx",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.40625},0.84]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":143.78}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":196.27}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":173.47},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.7704250000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":201.040425}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":221.040425}]
[]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"4-Alfalfa","index":10,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Small Square Bales",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","2.8 ton",null,"acre/inches"]
[null,"Cropping System ","Establish Spring Seed with Herbicides",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"4-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.98},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.36},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.4},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.22},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":13.08}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.18},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.48},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":3.03},16.54]
[5,"Spray Insecticide",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.04},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.12},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.18},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.22},0.81]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},4.03]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},17.3]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.23},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.39},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.08},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.23},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.23},3.2]
[9,"Bale Small Square",{"$f":"$G$4","v":2.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":19.25},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.63},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":12.51},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":20.71},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":2.89},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":68.39}]
[10,"Load Small Square",{"$f":"$G$4","v":2.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.46},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":2.65},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.8},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":8.2799999999999994},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.1599999999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":21.35}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":43.5},{"$f":"SUM(F12:F31)","v":16.55},18.41,20.38,49.160000000000004,11.45,159.45000000000002]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":15},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},72]
[null,"Mustang Maxx",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Brox 2EC",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":5},5]
[null,"Pursuit ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.75},11.25]
[null,"Twine Small Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"G4","v":2.8},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.3333333333333335},6.53]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":133.62}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":293.07000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":232.46},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.3926500000000006}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":299.46265000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":451.70265000000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":107.10451785714288}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":161.32237500000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"5-Alfalfa","index":11,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®, Small Square Bales",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","2.8 ton",null,"acre/inches"]
[null,"Cropping System ","Establish Spring Seed",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"5-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.98},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.36},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.4},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.22},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":13.08}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.18},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.48},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":3.03},16.54]
[5,"Spray Insecticide",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.04},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.12},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.18},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.22},0.81]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},4.03]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},17.3]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.23},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.39},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.08},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.23},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.23},3.2]
[9,"Bale Small Square",{"$f":"$G$4","v":2.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":19.25},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.63},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":12.51},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":20.71},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":2.89},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":68.39}]
[10,"Load Small Square",2.8,"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.46},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":2.65},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.8},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":8.2799999999999994},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.1599999999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":21.35}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":43.5},{"$f":"SUM(F12:F31)","v":16.55},18.41,20.38,49.160000000000004,11.45,159.45000000000002]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":15},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Mustang Maxx",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Roundup WeatherMax",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,44,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Twine Small Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":2.8},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.3333333333333335},6.53]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":165.31}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":324.76}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":264.14999999999998},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.2641249999999991}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":332.02412499999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":484.26412499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":118.73361607142857}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":172.95147321428573}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"6-Alfalfa","index":12,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Large Square Bales",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","3.8 ton",null,"acre/inches",12]
[null,"Cropping System ","Establish Spring Seed with Herbicides",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":3.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"6-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.98},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.36},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.4},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.22},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":13.08}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.18},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.48},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":3.03},16.54]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"Pivot D 125' Lift",12,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":10.42},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":58.13},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":4.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":20.75},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.81},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":11.39},112.62]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":17.3}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.23},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.39},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.08},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.23},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.23},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":3.2}]
[9,"Bale Large Square",{"$f":"$G$4","v":3.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.15},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.61},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.12},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.44},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.61},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":26.21},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":47.14}]
[10,"Load Large Square",{"$f":"$G$4","v":3.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":5.23},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.98},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.8},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.18},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":5.62},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.21},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":15.02}]
[11,"Spray Insecticide",0.5,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.47},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.1},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.14000000000000001},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.3},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.45},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0.54},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":39.33},{"$f":"SUM(F12:F31)","v":72.470000000000013},17.250000000000004,30.619999999999997,40.480000000000004,45.53,245.68000000000004]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":15},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},72]
[null,"Brox 2EC",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":5},2.5]
[null,"Pursuit ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},11.25]
[null,"Twine Large Square",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":3.8},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.8061674008810571},6.86]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},2.11]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":132.72000000000003}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":378.40000000000009}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":292.39},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":8.0407250000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":386.4407250000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":666.14072500000009}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":105.53440131578947}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":175.3001907894737}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"7-Alfalfa","index":13,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®, Large Square Bales",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","4 ton",null,"acre/inches",12]
[null,"Cropping System ","Establish Spring Seed",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":4},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"7-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.98},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.36},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.4},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.22},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":13.08}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.18},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.48},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":3.03},16.54]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"Pivot D 125' Lift",12,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":10.42},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":58.13},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":4.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":20.75},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.81},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":11.39},112.62]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":17.3}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.23},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.39},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.08},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.23},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.23},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":3.2}]
[9,"Bale Large Square",{"$f":"$G$4","v":4},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.47},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.8},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.23},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.57},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.96},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":27.59},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":49.62}]
[10,"Load Large Square",{"$f":"$G$4","v":4},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":5.5},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":2.09},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.9},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.19},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":5.92},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.22},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":15.82}]
[11,"Spray Insecticide",0.5,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.47},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.1},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.14000000000000001},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.3},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.45},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0.54},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":39.919999999999995},{"$f":"SUM(F12:F31)","v":72.77000000000001},17.46,30.759999999999998,41.13000000000001,46.919999999999995,248.96]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":15},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Roundup WeatherMax",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,44,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Twine Large Square",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":4},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.8061674008810571},7.22]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},2.11]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":167.27}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":416.23}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":328.18},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":9.0249500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":425.25495000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":704.95495000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":109.45123749999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":176.23873750000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"8-Alfalfa","index":14,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Large Round Bales",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","2.5 ton",null,"acre/inches",18]
[null,"Cropping System ","Fall Seeded with Subsequent Year Production",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.5},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"8-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"8-Alfalfa, Large Round Bales, Panhandle, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 8-Alfalfa, Large Round Bales, Panhandle, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Spread Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.75},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.84}]
[3,"Drill",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.2000000000000002},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.04},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.76},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.29},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.37},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.63},12.29]
[4,"Roll",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.78},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.58},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.29},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0},8.6999999999999993]
[5,"Spray Insecticide",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.04},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.12},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.18},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.22},0.81]
[6,"Corrugate",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.92},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":4.21},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.05},17.059999999999999]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},17.3]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.23},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.39},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.08},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.23},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.23},3.2]
[9,"Bale Large Round",{"$f":"$G$4","v":2.5},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":5.73},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.56},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.97},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.2400000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.16},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":2.99},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":20.65}]
[10,"Move Large Round",{"$f":"$G$4","v":2.5},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.27},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.24},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.1299999999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.52},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.14000000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":9.3000000000000007}]
[11,"Ditch Irrigation",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":25},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":6.17},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":13.83},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":45}]
[12,"Spray Herbicide",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0.95},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0.21},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0.28999999999999998},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":0.6},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0.9},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":1.08},4.03]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":54.57},{"$f":"SUM(F12:F31)","v":12.910000000000002},19.75,8.5900000000000016,47.88,13.56,157.26000000000002]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":23}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":72}]
[null,"Oats",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,0.5,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},4.5]
[null,"Mustang Maxx",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Twine Large Round",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":2.5},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.90968161143599735},2.27]
[null,"Irrigation District O&M Charge",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":30},30]
[null,"Raptor",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,12,1,5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":4.765625},23.83]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.25},2]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,2,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1875},0.38]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":158.82}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":316.08000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":254.64},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.0025999999999984}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":323.08260000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":67.349999999999994}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":30.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":440.74259999999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":124.78103999999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":176.29703999999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"9-Alfalfa","index":15,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System",null,null,null,null,"Yield","4.4 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":4.4000000000000004},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"9-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"9-Alfalfa, Large Round Bales, 4.4 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 9-Alfalfa, Large Round Bales, 4.4 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":8.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":34.58}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.79},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.17},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4700000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.46},6.43]
[4,"Double Windrows",3,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":4.13},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.42},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.16},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":4.4400000000000004},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.1100000000000001},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":12.09}]
[5,"Bale Large Round",{"$f":"$G$4","v":4.4000000000000004},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":10.08},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.75},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.47},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":3.94},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":10.85},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":5.26},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":36.35}]
[6,"Move Large Round",{"$f":"$G$4","v":4.4000000000000004},"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.76},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.19},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.99},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":6.2},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.25},16.39]
[7,"Spray Insecticide",0.25,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.24},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.05},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.0000000000000007E-2},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.15},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.22},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.27},1]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":34.26},{"$f":"SUM(F12:F31)","v":12.290000000000001},18.939999999999998,4.42,35.42,7.35,112.67999999999999]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,50,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":11.5}]
[null,"Twine Large Round",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"$G$4","v":4.4000000000000004},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.90968161143599735},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4}]
[null,"Mustang Maxx",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.25,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":16.55}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":129.22999999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":86.46},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":2.37765}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":131.60764999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":283.84764999999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":34.063102272727271}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":64.510829545454541}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"10-Alfalfa","index":16,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[48,2,48,4],[57,2,57,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[6,1,6,11],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[34,9,35,9],[34,5,35,5],[58,2,58,4],[5,0,5,12],[2,2,2,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[42,2,42,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[40,2,40,4],[41,2,41,4],[39,2,39,4],[34,11,35,11],[34,6,35,6],[34,7,34,8],[70,6,70,7],[65,5,65,6],[69,2,69,4],[69,6,69,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[55,2,55,4],[59,2,59,4],[56,2,56,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System",null,null,null,null,"Yield","6.7 ton",null,"acre/inches",16]
[null,"Cropping System ","Large and Small Square Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.7},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"10-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"10-Alfalfa, Large and Small Square Bales, 6.7 ton Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 10-Alfalfa, Large and Small Square Bales, 6.7 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":8.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":34.58}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.79},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.17},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4700000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.46},6.43]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.1000000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.22},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.48},16.12]
[5,"Bale Large Square",{"$f":"$G$4*2/3","v":4.4666666666666668},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.23},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":4.24},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.4900000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.87},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.77},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":30.81},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":55.41}]
[6,"Load Large Square","Custom","ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Bale Small Square",{"$f":"$G$4/3","v":2.2333333333333334},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":15.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.0999999999999996},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.29},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":9.98},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":16.52},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":2.31},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":54.55}]
[8,"Load Small Square",{"$f":"$G$4/3","v":2.2333333333333334},"ton",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":5.58},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.17},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.12},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.64},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":6.61},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.92},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":17.04}]
[9,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":13.89},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":45.61},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.68},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":27.67},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":8.1999999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":15.19},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":115.24}]
[10,"Spray Herbicide",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.24},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.05},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7.0000000000000007E-2},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.15},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.22},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.27},1]
[11,"Spray Insecticide",0.25,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.24},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.05},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":7.0000000000000007E-2},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.15},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.22},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0.27},1]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":62.080000000000005},{"$f":"SUM(F12:F31)","v":63.789999999999992},28.61,41.85,59.17,51.710000000000008,307.20999999999998]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,75,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.25}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":4.4666666666666668},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},8.07]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"C16","v":4.4666666666666668},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},13.12]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,7,1,{"$f":"C19","v":2.2333333333333334},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.21]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Pursuit ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,0.25,4.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.75},4.22]
[null,"Crop Oil Concentrate",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,1.6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.5}]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1875},0.09]
[null,"Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.25,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":79.510000000000005}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":386.71999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":275.83999999999997},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.5855999999999995}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":394.30559999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":674.00559999999996}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":57.317253731343271}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":100.59785074626865}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"11-Alfalfa","index":17,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[70,6,70,7],[65,5,65,6],[69,2,69,4],[69,6,69,7]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System",null,null,null,null,"Yield","6.8 ton",null,"acre/inches",16]
[null,"Cropping System ","Large and Small Square Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"11-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"11-Alfalfa, Roundup Ready®, Large and Small Square Bales, 6.8 ton Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 11-Alfalfa, Roundup Ready®, Large and Small Square Bales, 6.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":8.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":34.58}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.79},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.17},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4700000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.46},6.43]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.1000000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.22},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.48},16.12]
[5,"Bale Large Square",{"$f":"G4*2/3","v":4.5333333333333332},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.33},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":4.3099999999999996},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5299999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.91},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.89},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":31.27},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":56.24}]
[6,"Load Large Square","Custom","ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Bale Small Square",{"$f":"G4/3","v":2.2666666666666666},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":15.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.18},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.37},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":10.130000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":16.77},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":2.34},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":55.37}]
[8,"Load Small Square",{"$f":"G4/3","v":2.2666666666666666},"ton",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":5.67},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.18},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.15},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.65},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":6.71},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.94},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":17.3}]
[9,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":13.89},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":45.61},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.68},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":27.67},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":8.1999999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":15.19},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":115.24}]
[10,"Spray Herbicide",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.95},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.21},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.28999999999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.6},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.9},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.08},4.03]
[11,"Spray Insecticide",0.25,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.24},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.05},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":7.0000000000000007E-2},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.15},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.22},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0.27},1]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":63.210000000000008},{"$f":"SUM(F12:F31)","v":64.109999999999985},28.979999999999997,42.5,60.32,53.029999999999994,312.14999999999998]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,80,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18.399999999999999}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":4.5333333333333332},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8.19}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"H38","v":4.5333333333333332},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},13.31]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,7,1,{"$f":"C19","v":2.2666666666666666},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.29]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Roundup WeatherMax",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,44,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":88.179999999999993}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":400.33}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":286.98},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.8919500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":408.22194999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":687.92195000000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":58.157639705882353}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":101.16499264705884}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"12-Alfalfa","index":18,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System",null,null,null,null,"Yield","6.6 ton",null,"acre/inches",16]
[null,"Cropping System ","Large and Small Square Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.6},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"12-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"12-Alfalfa, Panhandle, Large and Small Square Bales, 6.6 ton Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 12-Alfalfa, Panhandle, Large and Small Square Bales, 6.6 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":8.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":34.58}]
[3,"Bale Large Square",{"$f":"$G$4/3*2","v":4.3999999999999995},"ton",{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":7.12},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":4.18},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4500000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":2.82},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":7.66},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":30.35},54.58]
[4,"Load Large Square","Custom","ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Bale Small Square",{"$f":"$G$4/3","v":2.1999999999999997},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":15.13},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":5.03},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":5.21},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":9.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":16.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":2.27},53.74]
[6,"Load Small Square",{"$f":"$G$4/3","v":2.1999999999999997},"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.1499999999999999},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":6.51},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.91},16.78]
[7,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":13.89},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":45.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.68},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":27.67},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.1999999999999993},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":15.19},115.24]
[8,"Spray Herbicide",0.25,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.24},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.05},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":7.0000000000000007E-2},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.15},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.22},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.27},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":1}]
[9,"Spray Insecticide",0.25,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.24},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.05},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":7.0000000000000007E-2},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":0.15},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.22},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":0.27},1]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":54.09},{"$f":"SUM(F12:F31)","v":62.079999999999991},25.759999999999998,41.25,50.319999999999993,49.260000000000005,282.76]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,75,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.25}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,3,1,{"$f":"$C$14","v":4.3999999999999995},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.95}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,{"$f":"$C$14","v":4.3999999999999995},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},12.92]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":2.1999999999999997},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.13]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,7,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Velpar 75DF",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.25,0.66,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":36},5.94]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.25,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":0}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":80.239999999999995}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":363}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":263.42},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.2440500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":370.24405000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":501.82405}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":49.286977272727277}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":76.03394696969697}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"13-Alfalfa","index":19,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[43,2,43,4],[37,2,37,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System",null,null,null,null,"Yield","6.6 ton",null,"acre/inches",22]
[null,"Cropping System ","Large Square Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.6},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"13-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"13-Alfalfa, Large Square Bales, 6.6 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 13-Alfalfa, Large Square Bales, 6.6 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 22 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":8.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":34.58}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.79},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.17},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4700000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.46},6.43]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.1000000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.22},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.48},16.12]
[5,"Bale Large Square",6.6,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":10.68},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":6.27},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.68},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":4.24},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":11.49},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":45.52},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":81.88}]
[6,"Load Large Square","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Corrugate",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.63},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.9},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.21},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":5.05},17.059999999999999]
[8,"Ditch Irrigation",{"$f":"$K$3","v":22},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":30.56},null,null,null,null,null,{"$f":"SUM(E19:J19)","v":30.56}]
[9,"Spray Herbicide",0.25,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.24},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.05},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":7.0000000000000007E-2},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":0.15},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.22},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":0.27},1]
[10,"Spray Insecticide",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.24},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.05},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7.0000000000000007E-2},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.15},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.22},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.27},1]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":65.189999999999984},{"$f":"SUM(F12:F31)","v":15.57},19.060000000000002,5.830000000000001,35.770000000000003,53.050000000000004,194.47]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,75,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.25}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,6.6,"ton",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},11.92]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"$G$4","v":6.6},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":19.38}]
[null,"Irrigation District O&M Charge",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":30},30]
[null,"Pursuit ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,0.25,4.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},4.22]
[null,"Crop Oil Concentrate",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,1.6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.25},0.5]
[null,"UAN",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1875},0.09]
[null,"Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0}]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":84.41}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":278.88}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":190.06},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":5.2266500000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":284.10665}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.7}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.819999999999993}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":551.62664999999993}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":44.258583333333334}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":83.579795454545447}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"14-Alfalfa","index":20,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[34,7,34,8],[34,9,35,9],[38,2,38,4],[39,2,39,4],[40,2,40,4],[36,2,36,4],[37,2,37,4],[41,2,41,4],[34,5,35,5],[34,6,35,6],[47,2,47,4],[48,2,48,4],[42,2,42,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[52,2,52,4],[53,2,53,4],[49,2,49,4],[50,2,50,4],[51,2,51,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System",null,null,null,null,"Yield","6.8 ton",null,"acre/inches",14]
[null,"Cropping System ","Large Square Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"14-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"14-Alfalfa, Roundup Ready®, Large Square Bales, 6.8 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 14-Alfalfa, Roundup Ready®, Large Square Bales, 6.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 14 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":8.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":34.58}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.79},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.17},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4700000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.46},6.43]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.1000000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.22},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.48},16.12]
[5,"Bale Large Square",6.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":11},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":6.46},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.79},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":4.3600000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":11.83},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":46.9},84.34]
[6,"Load Large Square","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Corrugate",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.63},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.9},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.21},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":5.05},17.059999999999999]
[8,"Ditch Irrigation",{"$f":"$K$3","v":14},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":19.440000000000001},null,null,null,null,null,{"$f":"SUM(E19:J19)","v":19.440000000000001}]
[9,"Spray Herbicide",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.95},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.21},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.28999999999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":0.6},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.9},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.08},4.03]
[10,"Spray Insecticide",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.24},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.05},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7.0000000000000007E-2},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.15},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.22},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.27},1]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":55.1},{"$f":"SUM(F12:F31)","v":15.920000000000002},19.39,6.4,36.79,55.239999999999995,188.84]
[]
[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,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,80,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18.399999999999999}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,6.8,"ton",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},12.28]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,6.8,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":19.97}]
[null,"Irrigation District O&M Charge",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":30},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":30}]
[null,"Roundup WeatherMax",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,44,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.2578125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":11.34}]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":0.6}]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.25,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":1.05}]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0}]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":93.64}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":282.48}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":190.45},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":5.2373750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":287.717375}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.7}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.819999999999993}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":555.23737499999993}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":43.01579044117647}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":81.65255514705882}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"15-Corn","index":21,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","100 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":100},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"15-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":26},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"15-Corn, Conventional Tillage, Continuous, 100 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 15-Corn, Conventional Tillage, Continuous, 100 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.14}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.83},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.86},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.69},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.52},8.84]
[7,"Row Crop Cultivation",0.25,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.63},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.22},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.11},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.67},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.38},2.2200000000000002]
[8,"Spray Herbicide",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.47},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.1},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.14000000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.3},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.45},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.54},2]
[9,"Spray Insecticide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,"Combine Dryland Corn",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.44},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.43},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7.56},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":1.2},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":8.08},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":4.63},28.34]
[11,"Cart",{"$f":"$G$4","v":100},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.79},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.51},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.62},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.92},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.92},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0.54},6.3]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":19.420000000000002},{"$f":"SUM(F12:F31)","v":10.79},12.659999999999998,9.85,27.510000000000005,19.209999999999997,99.44]
[]
[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,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,90,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":28.8}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,13.9,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":38.229999999999997}]
[null,"Capture LFR",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,1,6.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.65625},17.53]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.5,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},3.5]
[null,"Armezon Pro",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.5,14,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.171875},0.52]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,2,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1875},0.19]
[null,"Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.3,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.1,5.12,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Mustang Maxx",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.2,2,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":100},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},11]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":100},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.08},0.8]
[null,"Scouting Dryland Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":26},{"$f":"IF(B61=0,0,J61)","v":26}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":214.73000000000002}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":314.17}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":267.45},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.3548749999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":321.52487500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":473.76487500000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.35844875}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.73764875}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"16-Corn","index":22,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[54,2,54,4],[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],[52,2,52,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[65,5,65,6],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[53,2,53,4],[42,2,42,4],[41,2,41,4],[6,1,6,11],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,9,35,9],[34,5,35,5],[34,6,35,6],[34,7,34,8]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","110 bushel",null,"acre/inches"]
[null,"Cropping System ","in Corn/Soybean Rotation, Conventional Seed (Non Bt)",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":110},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"16-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":26},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.29},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.38},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.57999999999999996},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4700000000000002},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":3.63},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.14}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.71},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":2.91},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.05},14.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.44},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.84]
[6,"Row Crop Cultivation",0.25,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.22},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.11},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.67},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.38},2.2200000000000002]
[7,"Spray Herbicide",0.5,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.47},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.1},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.14000000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.45},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.54},2]
[8,"Spray Insecticide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Dryland Corn",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.44},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.43},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":7.56},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.2},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":8.08},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":4.63},28.34]
[10,"Cart",{"$f":"G4","v":110},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.96},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.56000000000000005},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.68},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":1.01},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":2.11},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0.59},6.91]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":17.07},{"$f":"SUM(F12:F31)","v":8.86},12.12,8.58,22.299999999999997,18.04,86.97]
[]
[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,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,55,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.600000000000001}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,15.3,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":42.08}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Spray",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.5,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":7},3.5]
[null,"Laudis",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,0.5,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.765625},7.15]
[null,"MSO",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,7,0.5,19.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.17578125},1.69]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,7,0.5,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1875},0.19]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Mustang Maxx",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,2,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":110},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},12.1]
[null,"Dry 2 Points Removed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":110},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.08},0.88]
[null,"Scouting Dryland Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":26},{"$f":"IF(B61=0,0,J61)","v":26}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":190.04999999999998}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":277.02}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":236.68},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.5087000000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":283.52869999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":435.76869999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.7657154545454552}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.9615336363636362}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"17-Corn","index":23,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","160 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":160},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"17-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":6},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.14}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"Spray Herbicide",0.5,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.47},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.1},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.14000000000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.45},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.54},2]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Combine Dryland Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.44},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.43},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":7.56},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.2},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":8.08},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},28.34]
[9,"Cart",{"$f":"$G$4","v":160},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.86},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.81},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.98},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.46},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.07},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":0.86},10.039999999999999]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":17.36},{"$f":"SUM(F12:F31)","v":10.050000000000001},11.94,9.84,25.3,17.63,92.12]
[]
[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,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,145,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":46.4}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,22.2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":61.05}]
[null,"Capture LFR",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,1,6.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.65625},17.53]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"Status",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":5},6.25]
[null,"NIS",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.171875},0.52]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1875},0.19]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Mustang Maxx",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,2,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":160},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},17.600000000000001]
[null,"Dry 2 Points Removed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":160},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.08},2.56]
[null,"Scouting Dryland Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":6},{"$f":"IF(B61=0,0,J61)","v":6}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":236.95999999999998}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":329.08}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":286.14999999999998},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.8691249999999995}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":336.94912499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":172.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":77.83}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":607.72912499999995}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.4490570312499997}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.7983070312499998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"18-Corn","index":24,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[54,2,54,4],[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],[52,2,52,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[65,5,65,6],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[53,2,53,4],[42,2,42,4],[41,2,41,4],[6,1,6,11],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,9,35,9],[34,5,35,5],[34,6,35,6],[34,7,34,8]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","170 bushel",null,"acre/inches"]
[null,"Cropping System ","in Corn/Soybean Rotation",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":170},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"18-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":6},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.29},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.38},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.57999999999999996},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4700000000000002},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":3.63},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.14}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.71},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":2.91},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.05},14.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.56},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":4.63},28.34]
[8,"Cart",{"$f":"$G$4","v":170},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.86},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.05},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.56},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.27},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.92},10.7]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":15.02},{"$f":"SUM(F12:F31)","v":8.1199999999999992},11.41,8.58,20.099999999999998,16.470000000000002,79.7]
[]
[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,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,115,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36.799999999999997}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,23.6,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":64.900000000000006}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Armezon Pro",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,14,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.171875},0.52]
[null,"UAN",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1875},0.19]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Mustang Maxx",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":170},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},18.7]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,{"$f":"$G$4","v":170},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},2.72]
[null,"Scouting Dryland Corn",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":6},{"$f":"IF(B61=0,0,J61)","v":6}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":217.99}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":297.69}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":261.12},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.1808000000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":304.87079999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":172.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":77.83}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":575.6508}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.153710588235294}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3861811764705885}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"19-Corn","index":25,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RR2, LL, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","135 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":135},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"19-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":28},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"19-Corn, Bt, ECB, RR2, LL, & RIB, No Till, Continuous, 135 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 19-Corn, Bt, ECB, RR2, LL, & RIB, No Till, Continuous, 135 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":4.63},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":28.34}]
[7,"Cart",{"$f":"$G$4","v":135},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.41},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.69},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.83},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.24},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.73},8.49]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Dry Grain","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.22},{"$f":"SUM(F12:F31)","v":5.52},10.06,6.76,15.88,14.219999999999999,63.660000000000004]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},48]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Corn Bt, ECB, RW, RR2, LL, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,18.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.5},65.45]
[null,"10-34-0-1Zn",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.5},15]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.765625},7.15]
["*","Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.3,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":135},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},14.85]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,{"$f":"$G$4","v":135},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},1.08]
[null,"Scouting Dryland Corn",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":28},{"$f":"J61","v":28}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":240.97}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":304.63}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":274.52999999999997},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.5495749999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":312.179575}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":464.41957500000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.5416264814814813}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.4401450000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"20-Corn","index":26,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,2,2,4],[1,10,1,11],[3,2,3,4],[34,11,35,11],[36,2,36,4],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail","Bt, ECB, RR2, LL, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","180 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":180},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"20-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":6},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":4.63},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":28.34}]
[7,"Cart",{"$f":"$G$4","v":180},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.1100000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.65},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.97},11.32]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Dry Grain","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.02},{"$f":"SUM(F12:F31)","v":5.75},10.34,7.17,16.75,14.459999999999999,66.490000000000009]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,160,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},64]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Corn Bt, ECB, RW, RR2, LL, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,25,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.5},87.5]
[null,"10-34-0-1Zn",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.5},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":15}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,2.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},6.25]
["*","Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.3,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":180},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},19.8]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,{"$f":"$G$4","v":180},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},2.88]
[null,"Scouting Dryland Corn",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":0}]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":6},{"$f":"IF(B61=0,0,J61)","v":6}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":262.87}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":329.36}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":298.14999999999998},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":8.1991249999999987}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":337.55912499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":172.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":77.83}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":608.33912500000008}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.2454395833333329}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3796618055555561}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"21-Corn","index":27,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","140 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":140},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"21-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":28},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":4.63},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":28.34}]
[7,"Cart",{"$f":"$G$4","v":140},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.86},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.28},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.69},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.75},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":8.7899999999999991}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Dry Grain","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.31},{"$f":"SUM(F12:F31)","v":5.54},10.09,6.8,15.98,14.239999999999998,63.96]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,125,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},50]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,19.399999999999999,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.625},70.33]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":140},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},15.4]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,{"$f":"$G$4","v":140},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.08},1.1200000000000001]
[null,"Scouting Dryland Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":28},{"$f":"IF(B61=0,0,J61)","v":28}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":248.32999999999998}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":312.28999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":282.07},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.7569249999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":320.04692499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":472.286925}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.5061923214285717}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3734780357142857}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"22-Corn","index":28,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","185 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":185},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"22-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":6},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":4.63},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":28.34}]
[7,"Cart",{"$f":"$G$4","v":185},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.94},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.1399999999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.69},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.55},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":11.62}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Dry Grain","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.11},{"$f":"SUM(F12:F31)","v":5.77},10.370000000000001,7.2099999999999991,16.84,14.489999999999998,66.790000000000006]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,170,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},68]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,25.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.625},93.16]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.765625},7.15]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":185},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},20.350000000000001]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,{"$f":"$G$4","v":185},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.08},2.96]
[null,"Scouting Dryland Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":6},{"$f":"IF(B61=0,0,J61)","v":6}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":271.79999999999995}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":338.59}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":307.26},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":8.4496500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":347.03964999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":172.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":77.83}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":617.81965000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.2353494594594596}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3395656756756757}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"23-Corn","index":29,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","145 bushel",null,"acre/inches"]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":145},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"23-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":29},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"23-Corn, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 23-Corn, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.56},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":4.63},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":28.34}]
[8,"Cart",{"$f":"$G$4","v":145},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.59},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.74},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.89},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.33},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.79},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.78},9.1199999999999992]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.87},{"$f":"SUM(F12:F31)","v":5.67},10.26,7.1499999999999995,16.53,14.809999999999997,66.290000000000006]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,85,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},34]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,20.100000000000001,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.125},62.81]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Acuron",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.25},2]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,2.5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,2.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},6.25]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":0.63}]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},0.28000000000000003]
[null,"Haul Grain Bushels",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":145},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.11},15.95]
[null,"Dry 2 Points Removed",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,{"$f":"$G$4","v":145},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.08},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":2.3199999999999998}]
[null,"Scouting Dryland Corn",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":29},{"$f":"IF(B61=0,0,J61)","v":29}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":226.37999999999997}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":292.66999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":261.33},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.1865750000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":299.85657499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":452.09657499999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.2728039655172414}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.1179074137931031}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"24-Corn","index":30,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","195 bushel",null,"acre/inches"]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":195},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"24-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.56},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":4.63},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":28.34}]
[8,"Cart",{"$f":"$G$4","v":195},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.48},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.99},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.2},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.78},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.75},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":1.05},12.25]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.24},{"$f":"SUM(F12:F31)","v":6.03},10.719999999999999,7.8999999999999995,17.940000000000001,15.620000000000001,71.45]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,130,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},52]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,27.1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.125},84.69]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Acuron",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.25},2]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,2.5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.25},0.63]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},0.28000000000000003]
[null,"Haul Grain Bushels",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":195},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.11},21.45]
[null,"Dry 2 Points Removed",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,{"$f":"$G$4","v":195},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.08},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":3.12}]
[null,"Scouting Dryland Corn",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":253.60999999999999}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":325.06}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":291.5},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":8.0162499999999994}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":333.07625000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":172.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5765},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":77.83}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":603.85625000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.0376730769230771}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.0966987179487182}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"25-Corn","index":31,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region","Southwest",null,null,"Detail","Bt, ECB, RR2, LL, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Ecofallow",null,null,null,"Yield","130 bushel",null,"acre/inches"]
[null,"Cropping System ","Follows Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":130},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"25-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":26},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.71},5.22]
[4,"Plant No-Till",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.88},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.26},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.53},15.58]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.56},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":4.63},28.34]
[8,"Cart",{"$f":"$G$4","v":130},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.3199999999999998},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.66},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.8},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.19},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.5},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.7},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":8.17}]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.56},{"$f":"SUM(F12:F31)","v":5.8100000000000005},10.47,7.6099999999999994,17.14,15.809999999999999,69.400000000000006]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Rugged",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":8.75},8.75]
[null,"AAtrex 4L",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},6.75]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"32-0-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,120,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.4},48]
[null,"AAtrex 4L",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.5},2.25]
[null,"Balance Flexx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":5},20]
[null,"10-34-0",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Corn Bt, ECB, RR2, LL, & RIB",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,18,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3.125},56.25]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Laudis",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.765625},7.15]
["*","Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":130},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},14.3]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.1,{"$f":"$G$4","v":130},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},1.04]
[null,"Scouting Dryland Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":7},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":7}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":26},{"$f":"IF(B61=0,0,J61)","v":26}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":228.4}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":297.8}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":264.85000000000002},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.2833750000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":305.08337499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":47.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.4}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":394.03337499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.4117951923076921}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.0310259615384614}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"26-Corn","index":32,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[70,6,70,7],[45,2,45,4],[43,2,43,4],[44,2,44,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[9,8,9,9],[34,7,34,8],[34,6,35,6],[34,5,35,5],[34,9,35,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,11,10,11],[34,11,35,11],[65,5,65,6],[69,2,69,4],[69,6,69,7],[52,2,52,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[9,10,10,10]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, & RIB",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","245 bushel",null,"acre/inches",18]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":245},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"26-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.14}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.89},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":5.63},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":3.49},16.920000000000002]
[4,"Ridge Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.39},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.01},9.6999999999999993]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.1599999999999999},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.79},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.37},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.4700000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.6]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":41.67},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":63.28},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.9400000000000004},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":3.42},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":11.07},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":5.56},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":129.94}]
[9,"Combine Irr Corn",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.2300000000000004},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.22},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.94},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.9499999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":4.63},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":34.28}]
[10,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.38},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.25},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.51},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":2.2400000000000002},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.71},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.32},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":15.41}]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Chop Stalks",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":2.23},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":1.21},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0.77},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":0.35},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":2.4},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":1.59},8.5500000000000007]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":63.06},{"$f":"SUM(F12:F31)","v":74.88},20.150000000000002,15.719999999999999,39.44,23.29,236.54000000000002]
[]
[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 LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,220,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.32},70.400000000000006]
[null,"Corn Bt, ECB, RW, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,34,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.5},119]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Bicep II Magnum",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":13.75},9.9]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":3.5}]
[null,"Laudis",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.765625},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":7.15}]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,0.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.25},0.63]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":245},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},26.95]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.2,{"$f":"$G$4","v":245},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},3.92]
[null,"Scouting Irrigated Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":12},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":12}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":290.38}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":526.92000000000007}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":464.19},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.765224999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":539.68522500000006}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.7}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.819999999999993}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":807.20522499999993}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.341939693877551}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2947152040816325}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"27-Corn","index":33,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","255 bushel",null,"acre/inches",18]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":255},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"27-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.14}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.89},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":5.63},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":3.49},16.920000000000002]
[4,"Ridge Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.39},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.01},9.6999999999999993]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.1599999999999999},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.79},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.37},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.4700000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.6]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":41.67},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":63.28},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.9400000000000004},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":3.42},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":11.07},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":5.56},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":129.94}]
[9,"Combine Irr Corn",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.2300000000000004},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.22},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.94},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.9499999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":4.63},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":34.28}]
[10,"Cart",{"$f":"$G$4","v":255},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.55},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.3},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.57},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":2.33},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.9000000000000004},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.38},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":16.03}]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":61},{"$f":"SUM(F12:F31)","v":73.72},19.440000000000001,15.459999999999999,37.229999999999997,21.759999999999998,228.61]
[]
[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 LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,185,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.32},59.2]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,35.4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.125},110.63]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Bicep II Magnum",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":13.75},9.9]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":3.5}]
[null,"Laudis",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.765625},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":7.15}]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,0.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.25},0.63]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":255},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},28.05]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.2,{"$f":"$G$4","v":255},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},4.08]
[null,"Scouting Irrigated Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":12},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":12}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":272.07}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":500.68}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":441.69},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.146475000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":512.82647499999996}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.7}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.819999999999993}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":780.34647499999983}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.1594371568627451}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.0601822549019602}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"28-Corn","index":34,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[46,2,46,4],[34,5,35,5],[34,6,35,6],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[41,2,41,4],[42,2,42,4],[40,2,40,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[51,2,51,4],[6,1,6,11],[43,2,43,4],[44,2,44,4],[45,2,45,4],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[34,9,35,9],[34,7,34,8]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","250 bushel",null,"acre/inches",18]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":250},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"28-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},11.14]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.89},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":5.63},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":3.49},16.920000000000002]
[4,"Ridge Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.39},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.01},9.6999999999999993]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.1599999999999999},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.79},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.37},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.4700000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.6]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},4.03]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":41.67},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":63.28},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.9400000000000004},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":3.42},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":11.07},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":5.56},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":129.94}]
[10,"Combine Irr Corn",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.2300000000000004},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.22},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":9.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":1.94},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":9.9499999999999993},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":4.63},34.28]
[11,"Cart",{"$f":"$G$4","v":250},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.46},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.27},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.54},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":2.29},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.8},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":1.35},15.71]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,"Chop Stalks",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.23},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":1.21},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0.77},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":0.35},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.4},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":1.59},8.5500000000000007]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},{"$f":"IF(C26>9999,\"\",ROUND(SUM(E26:J26),2))","v":0}]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":64.09},75.109999999999985,20.470000000000002,16.37,40.43,24.4,240.87000000000003]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,225,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.32},72]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,34.700000000000003,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.625},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":125.79}]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Bicep II Magnum",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":13.75},9.9]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,2.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},12.5]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.1,10,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":250},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},27.5]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":250},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":2}]
[null,"Scouting Irrigated Corn",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":12},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":12}]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":297.39999999999998}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":538.27}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":473.44},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":13.019600000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":551.28959999999995}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.7}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.819999999999993}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":818.80959999999982}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.3331184000000005}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2752383999999992}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"29-Corn","index":35,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[46,2,46,4],[47,2,47,4],[45,2,45,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","195 bushel",null,"acre/inches",15]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":195},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"29-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 15 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.71},5.22]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Spread Fertilizer",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.97},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.79},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.75},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.33},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0},5.84]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.83},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.86},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.69},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.52},8.84]
[7,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.29},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.1599999999999999},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.79},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.37},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.4700000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.52},8.6]
[8,"Spray Insecticide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Ditch Irrigation",{"$f":"$K$3","v":15},"ai",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":20.83},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":5.15},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":11.53},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0},37.51]
[11,"Combine Irr Corn",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.2300000000000004},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.22},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":9.31},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":1.94},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":9.9499999999999993},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":4.63},34.28]
[12,"Cart",{"$f":"$G$4","v":195},"bu",{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":3.48},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0.99},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.2},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":1.78},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":3.75},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":1.05},12.25]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,"Dry Grain","Custom",null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},""]
[15,"Chop Stalks",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":2.23},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":1.21},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0.77},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":0.35},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":2.4},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":1.59},8.5500000000000007]
[16,null,null,null,null,{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":45.83},{"$f":"SUM(F12:F31)","v":13.530000000000001},21.299999999999997,10.74,46.35,19.91,157.66]
[]
[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,"32-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,135,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":54}]
[null,"Balance Flexx",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[null,"Bicep II Magnum",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":13.75},28.88]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,8,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,30,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.625},108.75]
[null,"32-0-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,135,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.4},54]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.1,5.12,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.1,10,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.578125},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":2.58}]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":195},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},21.45]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,14,0.1,{"$f":"$G$4","v":195},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},1.56]
[null,"Irrigation District O&M Charge",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":30},30]
[null,"Scouting Irrigated Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":369.71999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":527.38}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":461.12},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.6808}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":540.06079999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":67.349999999999994}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":30.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":657.72079999999994}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.6877476923076919}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3729271794871791}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"30-Corn","index":36,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, & RIB",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","245 bushel",null,"acre/inches",9]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":245},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"30-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":16.190000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":4.6100000000000003},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":8.8800000000000008},68.39]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.2300000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.94},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.9499999999999993},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":34.28}]
[9,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.38},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.25},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.51},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.2400000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.71},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.32},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":15.41}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":23.919999999999998},{"$f":"SUM(F12:F31)","v":32.42},14.97,24.830000000000005,24.03,21.52,141.69]
[]
[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 LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Atrazine 4L",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.5},3.5]
[null,"Corn Bt, ECB, RW, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,34,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.5},119]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,220,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.4},88]
[null,"Status",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":5},10]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.25},0.63]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":245},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},26.95]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":245},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},3.92]
[null,"Scouting Irrigated Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":12},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":12}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":355.21}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":496.9}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":451.35},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.412125000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":509.31212499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":789.01212499999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.3035188775510202}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2204576530612243}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"31-Corn","index":37,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","250 bushel",null,"acre/inches",9]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":250},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"31-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.71},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":2.91},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.05},14.58]
[4,"Spray Herbicide",0.5,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.47},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.1},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.14000000000000001},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.45},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.54},2]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.42},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":25.66},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.63},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":16.190000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.6100000000000003},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":8.8800000000000008},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":68.39}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.2300000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.94},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.9499999999999993},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":34.28}]
[9,"Cart",{"$f":"$G$4","v":250},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.46},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.27},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.54},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.29},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.8},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.35},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":15.71}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24},{"$f":"SUM(F12:F31)","v":32.270000000000003},15,24.53,24.12,21.07,140.99]
[]
[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 LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,34.700000000000003,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.625},125.79]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,225,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.4},90]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,6,0.2,10,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":250},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":27.5}]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.1,{"$f":"$G$4","v":250},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},2]
[null,"Scouting Irrigated Corn",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":12},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":12}]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":357.40999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":498.4}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":453.21},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.463275000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":510.86327499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":790.56327499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.2650931000000001}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.1622531}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"32-Corn","index":38,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[59,2,59,4],[58,2,58,4],[46,2,46,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[47,2,47,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[57,2,57,4],[56,2,56,4],[6,1,6,11],[40,2,40,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[36,2,36,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","275 bushel",null,"acre/inches",9]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":275},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"32-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"32-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 32-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":16.190000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":4.6100000000000003},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":8.8800000000000008},68.39]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.2300000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.94},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.9499999999999993},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":34.28}]
[9,"Cart",{"$f":"$G$4","v":275},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.91},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.69},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.52},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":5.28},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.48},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":17.28}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.45},{"$f":"SUM(F12:F31)","v":32.57},15.15,25.110000000000003,24.6,21.68,143.56]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Acuron",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.6,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.25},2]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,38.200000000000003,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":3.125},119.38]
[null,"10-34-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":14.7}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,200,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":80}]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,0.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.25},0.31]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.9765625},0.5]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":7},2.1]
[null,"Headline AMP",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,10,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":2.578125},7.73]
[null,"Haul Grain Bushels",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":275},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.11},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":30.25}]
[null,"Dry 2 Points Removed",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":275},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.08},4.4000000000000004]
[null,"Scouting Irrigated Corn",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":344.45}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":488.01}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":441.73},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.147574999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":500.15757500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":779.857575}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.0162820909090908}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.8358457272727273}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"33-Corn","index":39,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[6,1,6,11],[1,6,1,7],[1,10,1,11],[2,2,2,4],[3,2,3,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[59,2,59,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7]]}
[]
[null,"Region",null,null,null,"Detail","Enlist, Bt, ECB, & RIB",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","275 bushel",null,"acre/inches",9]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":275},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"33-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"33-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 33-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":16.190000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":4.6100000000000003},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":8.8800000000000008},68.39]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.2300000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.94},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.9499999999999993},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":34.28}]
[9,"Cart",{"$f":"$G$4","v":275},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.91},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.69},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.52},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":5.28},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.48},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":17.28}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.45},{"$f":"SUM(F12:F31)","v":32.57},15.15,25.110000000000003,24.6,21.68,143.56]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Acuron",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.6,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.25},2]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Corn Enlist, Bt, ECB, & RIB",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,38.200000000000003,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":3.25},124.15]
[null,"10-34-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":14.7}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,200,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":80}]
[null,"Enlist DUO",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,76,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.234375},17.809999999999999]
[null,"Callisto 4SC",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,2.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.734375},3.42]
[null,"Atrazine 90 DF",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.51600000000000001,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":3},0.77]
[null,"Crop Oil Concentrate",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,0.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.25},0.31]
["*","UAN",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":7},2.1]
[null,"Headline AMP",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,10,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":2.578125},7.73]
[null,"Haul Grain Bushels",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":275},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.11},30.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":275},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":0.08},4.4000000000000004]
[null,"Scouting Irrigated Corn",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":361.16999999999996}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":504.72999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":458.45},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.607374999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":517.33737499999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":797.037375}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.0787540909090909}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.8983177272727274}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"34-Corn","index":40,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[6,1,6,11],[1,6,1,7],[1,10,1,11],[2,2,2,4],[3,2,3,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[59,2,59,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RR2, LL, & RIB",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","275 bushel",null,"acre/inches",9]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":275},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"34-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"34-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 34-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.14000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0.54},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":16.190000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":4.6100000000000003},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":8.8800000000000008},68.39]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.2300000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.94},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.9499999999999993},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":34.28}]
[9,"Cart",{"$f":"$G$4","v":275},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.91},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.69},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":2.52},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":5.28},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.48},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":17.28}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.45},{"$f":"SUM(F12:F31)","v":32.57},15.15,25.110000000000003,24.6,21.68,143.56]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Acuron",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":17.5},43.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.6,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.25},2]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Corn Bt, ECB, RR2, LL, & RIB",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,38.200000000000003,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":3.125},119.38]
[null,"10-34-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":14.7}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,200,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":80}]
[null,"Liberty",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,34,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.625},21.25]
[null,"Armezon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.75,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":21},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":7.88}]
[null,"Atrazine 90 DF",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,0.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.25},0.31]
["*","UAN",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":7},2.1]
[null,"Headline AMP",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,10,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":2.578125},7.73]
[null,"Haul Grain Bushels",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":275},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.11},30.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":275},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":0.08},4.4000000000000004]
[null,"Scouting Irrigated Corn",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":364.28}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":507.84}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":461.56},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.6929}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":520.53289999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":800.23289999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.0903741818181816}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.9099378181818181}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"35-Corn","index":41,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[41,2,41,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[40,2,40,4],[42,2,42,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, & RIB",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","235 bushel",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":235},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"35-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"35-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 35-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.44},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.84]
[6,"Row Crop Cultivation",0.25,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.22},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.11},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.67},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.38},2.2200000000000002]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":15.05},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":62.97},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.46},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":23.38},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":8.4700000000000006},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":12.83},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":127.16}]
[10,"Combine Irr Corn",1,null,{"$f":"IF(B21=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":4.2300000000000004},{"$f":"IF(B21=0,0,ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":4.22},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":9.31},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*LEFT(C21,3),2))","v":1.94},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":9.9499999999999993},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*LEFT(C21,3),2))","v":4.63},{"$f":"SUM(E21:J21)","v":34.28}]
[11,"Cart",{"$f":"$G$4","v":235},"bu",{"$f":"IF(B22=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*LEFT(C22,3),2))","v":4.2},{"$f":"IF(B22=0,0,ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*LEFT(C22,3),2))","v":1.2},{"$f":"IF(B22=0,0,ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*LEFT(C22,3),2))","v":1.45},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*LEFT(C22,3),2))","v":2.15},{"$f":"IF(B22=0,0,ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*LEFT(C22,3),2))","v":4.51},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*LEFT(C22,3),2))","v":1.27},{"$f":"SUM(E22:J22)","v":14.78}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":34.910000000000004},{"$f":"SUM(F12:F31)","v":73.760000000000005},18.77,34.32,37.520000000000003,28.6,227.88]
[]
[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,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.88}]
[null,"Corn Bt, ECB, RW, & RIB",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,32.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.5},114.1]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,9,1,210,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":84}]
["*","Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.1}]
["*","Brigade 2EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.9765625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.5}]
["*","Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,10,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":235},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},25.85]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$f":"$G$4","v":235},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},3.76]
[null,"Scouting Irrigated Corn",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":322.28999999999996}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":550.16999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":484.05},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":13.311375}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":563.48137499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":843.181375}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.544516489361702}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.58800585106383}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"36-Corn","index":42,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[54,2,54,4],[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],[52,2,52,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[65,5,65,6],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[53,2,53,4],[42,2,42,4],[41,2,41,4],[6,1,6,11],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,9,35,9],[34,5,35,5],[34,6,35,6],[34,7,34,8]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","245 bushel",null,"acre/inches",13]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":245},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"36-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"36-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 36-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.43},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.63},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.43},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.62},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.91}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.71},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":2.91},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.05},14.58]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.69},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.52},8.84]
[5,"Row Crop Cultivation",0.25,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.63},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.11},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.67},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.38},2.2200000000000002]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":15.05},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":62.97},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.46},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":23.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":8.4700000000000006},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":12.83},127.16]
[9,"Combine Irr Corn",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.2300000000000004},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.22},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.94},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.9499999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":4.63},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":34.28}]
[10,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B21=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":4.38},{"$f":"IF(B21=0,0,ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":1.25},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":1.51},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*LEFT(C21,3),2))","v":2.2400000000000002},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*LEFT(C21,3),2))","v":4.71},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*LEFT(C21,3),2))","v":1.32},{"$f":"SUM(E21:J21)","v":15.41}]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":""}]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":32.57},{"$f":"SUM(F12:F31)","v":71.83},18.23,33.049999999999997,32.32,27.43,215.43]
[]
[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,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.88}]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,34,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.125},106.25]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,175,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":70}]
["*","Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.1}]
["*","Brigade 2EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.9765625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.5}]
["*","Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":245},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},26.95]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.2,{"$f":"$G$4","v":245},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},3.92]
[null,"Scouting Irrigated Corn",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":301.7}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":517.13}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":457.38},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":12.57795}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":529.70794999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":809.40795000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.3288079591836737}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3037059183673469}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"37-Corn","index":43,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[49,2,49,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","195 bushel",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":195},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"37-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"37-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 37-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.44},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.84]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":15.05},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":37.06},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.8},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":23.38},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.66},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":12.83},98.78]
[10,"Combine Irr Corn",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.2300000000000004},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.22},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":9.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":1.94},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":9.9499999999999993},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":4.63},34.28]
[11,"Cart",{"$f":"$G$4","v":195},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.48},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.99},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.2},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":1.78},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.75},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":1.05},12.25]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":33.56},{"$f":"SUM(F12:F31)","v":47.43},17.639999999999997,33.840000000000003,34.28,28,194.75]
[]
[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,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.88}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,8,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":30},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.625},108.75]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,175,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.4},70]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.328125},18.59]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},1]
[null,"Brigade 2EC",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},1]
[null,"Headline AMP",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.1,10,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Electricity Fixed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":30},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":30}]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":195},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},21.45]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":195},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},1.56]
[null,"Scouting Irrigated Corn",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":362.26}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":557.01}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":494.73},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":13.605075000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":570.61507500000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":702.19507500000009}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.8870003846153844}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.6010003846153849}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"38-Corn","index":44,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Bt, ECB, RR2, LL, & RIB",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","205 bushel",null,"acre/inches",13]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":205},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"38-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":16},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"38-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 205 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 38-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 205 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.43},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.63},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.43},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.62},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.91}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.71},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":2.91},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.05},14.58]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.69},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.52},8.84]
[5,"Spray Herbicide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":15.05},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":37.06},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.8},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":23.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":6.66},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":12.83},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":98.78}]
[9,"Combine Irr Corn",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.2300000000000004},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.22},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.94},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":9.9499999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":4.63},34.28]
[10,"Cart",{"$f":"$G$4","v":205},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.66},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.04},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.26},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":1.88},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.94},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.1100000000000001},12.89]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":31.220000000000002},{"$f":"SUM(F12:F31)","v":45.5},17.100000000000001,32.58,29.07,26.84,182.31]
[]
[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,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13.75},28.88]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,8,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Corn Bt, ECB, RR2, LL, & RIB",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,30.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.125},95.94]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,160,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.4},64]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"DiFlexx DUO",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.8203125},26.25]
[null,"Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1]
[null,"Headline AMP",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.1,10,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Electricity Fixed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":30},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":30}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":205},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":22.55}]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":205},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},1.64]
[null,"Scouting Irrigated Corn",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":0}]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":16},{"$f":"IF(B61=0,0,J61)","v":16}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":352.68999999999994}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":535}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":479.09},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":13.174974999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":548.17497500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":679.75497500000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.667780365853659}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3158779268292684}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"39-Corn","index":45,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[6,1,6,11],[34,9,35,9],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[70,6,70,7],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[46,2,46,4],[47,2,47,4],[49,2,49,4],[48,2,48,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[42,2,42,4],[41,2,41,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[40,2,40,4]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","240 bushel",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":240},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"39-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"39-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 39-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.44},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.84]
[6,"Row Crop Cultivation",0.25,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.22},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.11},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.67},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.38},2.2200000000000002]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Spray Herbicide","Custom"]
[10,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":15.05},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":37.06},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.8},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":23.38},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":6.66},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":12.83},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":98.78}]
[11,"Combine Irr Corn",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.2300000000000004},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.22},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":9.31},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":1.94},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":9.9499999999999993},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":4.63},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":34.28}]
[12,"Cart",{"$f":"$G$4","v":240},"bu",{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":4.29},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.22},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.48},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":2.2000000000000002},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":4.6100000000000003},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":1.29},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":15.09}]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},{"$f":"IF(C24>9999,\"\",ROUND(SUM(E24:J24),2))","v":""}]
[14,"Dry Grain","Custom",null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},""]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":35.000000000000007},47.87,18.14,34.370000000000005,35.81,28.62,199.81]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.88}]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,33.299999999999997,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.625},120.71]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Spray","Herbicide","Herbicide",null,9,1,1,"acre",7,7]
[null,"DiFlexx DUO",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.8203125},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":26.25}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,10,1,215,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":86}]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.7}]
[null,"Brigade 2EC",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9765625},0.5]
[null,"Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,10,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":240},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},26.4]
[null,"Dry 2 Points Removed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,14,0.2,{"$f":"$G$4","v":240},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.08},3.84]
[null,"Scouting Irrigated Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,31200,"seeds per acre, 80,000 per bag, 5% Refuge",null,null,null,null,{"$f":"SUM(K37:K61)","v":362.53999999999991}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":562.34999999999991}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":497.92},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":13.6928}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":576.04279999999994}]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)"]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":855.74279999999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.5508866666666665}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5655950000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"40-Corn","index":46,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","Silage",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","28 ton",null,"acre/inches",12]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":28},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"40-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"40-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 40-Corn, Silage, No Till, Continuous, 28 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spread Manure","Custom",null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":""}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Pivot D 125' Lift",{"$f":"$K$3","v":12},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":10.42},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":58.13},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":4.12},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":20.75},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.81},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":11.39},112.62]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Chop Silage","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":14.370000000000001},{"$f":"SUM(F12:F31)","v":59.220000000000006},5.36,24.61,11.67,17,132.23000000000002]
[]
[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 LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2}]
[null,"Uncomposted manure",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,20,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[null,"Haul & Apply Manure",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,2,1,20,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},120]
[null,"Bicep II Magnum",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1.4,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":13.75},19.25]
[null,"Corn",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,32.200000000000003,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.75},88.55]
["*","Capture LFR",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,3,1,6.6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.65625},17.53]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},3.5]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.171875},0.52]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1875},0.38]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1.5]
["*","Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,2.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.9765625},0.24]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.05,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.21]
[null,"Chop, Haul, Pack",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"G4","v":28},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10.75},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":301}]
[null,"Scouting Irrigated Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":604.98}]
[null,"*Insecticide for rootworm, 1st & 2nd  brood European Corn Borer Western and Bean Cutworm, respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":737.21}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":708.54},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":19.484849999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":756.69485000000009}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1036.3948500000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":29.593744642857143}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":37.014101785714288}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"41-Dry Beans","index":47,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[6,1,6,11],[5,0,5,12],[69,2,69,4],[69,6,69,7],[70,6,70,7],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[49,2,49,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[43,2,43,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[37,2,37,4],[39,2,39,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Reduced Till",null,null,null,"Yield","27 cwt",null,"acre/inches",8]
[null,"Cropping System ","after Harvest Cover Crop",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"41-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$C$5),1,FIND(\"]\",CELL(\"filename\",$C$5)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"41-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$C$5),1,FIND(\"]\",CELL(\"filename\",$C$5)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 41-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 8 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Pivot E 125' Lift",{"$f":"$K$3","v":8},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":6.94},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":22.81},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.34},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":13.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":4.0999999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":7.59},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":57.61}]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":4.03}]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pickett Windrowers",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.75},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.59},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.95},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":0.72},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.96},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.27},10.24]
[10,"Combine Irr Dry Beans",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":5},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":4.9800000000000004},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":11},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":2.2599999999999998},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":11.76},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":3.67},38.67]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Drill",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":2.2000000000000002},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.04},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0.76},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":3.29},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":2.37},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":2.63},12.29]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":26.14},{"$f":"SUM(F12:F31)","v":34.96},17.810000000000002,27,33.32,24.209999999999997,163.44]
[]
[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,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.5}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,0.65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":90},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":58.5}]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.43},21.5]
[null,"Electricity Fixed",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,5,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":30},30]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},6]
[null,"Raptor",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.171875},0.52]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1875},0.45]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.6,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.6,4.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.5859375},1.58]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,1,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4},8]
[null,"Priaxor",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,1,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":27},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Wheat Cover Crop",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Seed"},null,null,12,1,30,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.08},2.4]
[null,"Scouting Dry Beans",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B61=0,0,J61)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,"Electricity connect fee 6 months @ $72/mo 133 acres",null,null,null,null,{"$f":"SUM(K37:K61)","v":266.83000000000004}]
[null,"*Insecticide for Mexican bean beetle and Western Bean Cutworm (10%)."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":430.27000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":372.74},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":10.250350000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":440.52035000000006}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":572.10035000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":16.208161111111114}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":21.188901851851853}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"42-Dry Beans","index":48,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[58,2,58,4],[54,2,54,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[46,2,46,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[39,2,39,4],[40,2,40,4],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[69,2,69,4],[69,6,69,7],[70,6,70,7],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","27 cwt",null,"acre/inches",10]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"42-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"42-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 42-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 10 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Chop Stalks",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.23},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.77},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.59},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.5500000000000007}]
[2,"Disk",2,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.04},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":3.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.2},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":2.72},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":10.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.44},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":26.17}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.67},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.09},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.87},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":7.85},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.55000000000000004},15.94]
[5,"Roller Harrow",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.31},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.56999999999999995},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.67},9.9600000000000009]
[6,"Field Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.83},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.97},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.62},8.91]
[7,"Plant",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":2.91},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.96},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":4.05},14.58]
[8,"Spray Herbicide",0.6,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.56999999999999995},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.13},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.17},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.36},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.54},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.65},2.42]
[9,"Row Crop Cultivation",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.5},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.83},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.86},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":0.44},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":2.69},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":1.52},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":8.84}]
[10,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":2.29},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":1.1599999999999999},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.79},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.37},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":2.4700000000000002},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.52},8.6]
[11,"Ditch Irrigation",{"$f":"$K$3","v":10},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":13.89},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.43},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":7.69},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0},25.01]
[12,"Aerial Spray","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Aerial Spray","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,"Pickett Windrowers",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.75},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":1.59},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0.95},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":0.72},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.96},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":1.27},10.24]
[15,"Combine Irr Dry Beans",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":5},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":4.9800000000000004},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":11},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":2.2599999999999998},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":11.76},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":3.67},38.67]
[16,"Truck","Custom",null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},""]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":46.22},{"$f":"SUM(F12:F31)","v":19.62},22.86,13.639999999999999,57.949999999999996,21.630000000000003,181.92000000000002]
[]
[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,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.5}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,7,1,0.65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":90},58.5]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.43},21.5]
[null,"Basagran 5L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.6,1.2,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":10},7.2]
[null,"Raptor",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.6,4,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.6,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.171875},0.52]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.6,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1875},0.45]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.6,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,12,0.6,4.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.5859375},1.58]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,13,1,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4},8]
[null,"Priaxor",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,13,1,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,16,1,{"$f":"$G$4","v":27},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Irrigation District O&M Charge",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":30},30]
[null,"Scouting Dry Beans",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":0}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B61=0,0,J61)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":265.63}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":447.55}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":367.97},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":10.119175}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":457.669175}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":67.349999999999994}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":30.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":575.32917499999996}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":15.866636111111111}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":21.30848796296296}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"43-Dry Beans","index":49,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[6,1,6,11],[5,0,5,12],[42,2,42,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[43,2,43,4],[40,2,40,4],[49,2,49,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[47,2,47,4],[48,2,48,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,5,10,5],[69,2,69,4],[69,6,69,7],[70,6,70,7],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","27 cwt",null,"acre/inches",9]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"43-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.04},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":3.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.2},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":2.72},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":10.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":2.44},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":26.17}]
[2,"Chisel",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.48},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.94},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":2.09},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.67},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.5},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.53}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.43},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":1.43},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.97},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.62},8.91]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.71},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.91},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":4.05},14.58]
[6,"Spray Herbicide",0.6,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.56999999999999995},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.13},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.17},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.36},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.54},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.65},2.42]
[7,"Row Crop Cultivation",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.83},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.86},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.69},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.52},8.84]
[8,"Pivot E 125' Lift",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":7.81},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":25.66},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.63},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":15.56},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":4.6100000000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":8.5399999999999991},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":64.81}]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Pickett Windrowers",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":2.75},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.59},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.95},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.72},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":2.96},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":1.27},10.24]
[12,"Combine Irr Dry Beans",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":5},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":4.9800000000000004},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":11},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":2.2599999999999998},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":11.76},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":3.67},38.67]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":31.929999999999996},{"$f":"SUM(F12:F31)","v":41.45},19.53,29.089999999999996,41.86,26.339999999999996,190.20000000000005]
[]
[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,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.5}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,0.65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":90},58.5]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.43},21.5]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},7.2]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.171875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.52}]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1875},0.45]
[null,"Electricity Fixed",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":30},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":30}]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.6,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.6,4.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.5859375},1.58]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":8}]
[null,"Priaxor",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":27},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Scouting Dry Beans",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B61=0,0,J61)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":265.63}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":455.83000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":387.63},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":10.659825}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":466.48982500000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":598.06982500000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":16.774808333333333}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":22.150734259259259}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"44-Dry Beans","index":50,"n_rows":245,"n_cols":13,"rows_kept":245,"cut":false,"hidden":true,"merged":[[6,1,6,11],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[5,0,5,11],[77,1,77,11],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[60,2,60,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[48,2,48,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[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],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Direct Harvest",null,null,"Water Source ","Pivot Irrigated Electric",null,"check on heading"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","27 cwt",null,"acre/inches",9]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"44-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"44-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 44-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.04},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":3.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.2},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":2.72},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":10.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":2.44},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":26.17}]
[2,"Chisel",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.48},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.94},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":2.09},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.67},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.5},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.53}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.43},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":1.43},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.97},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.62},8.91]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.71},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.91},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":4.05},14.58]
[6,"Spray Herbicide",0.6,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.56999999999999995},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.13},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.17},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.36},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.54},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.65},2.42]
[7,"Pivot E 125' Lift",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.81},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":25.66},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.63},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":15.56},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.6100000000000003},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":8.5399999999999991},64.81]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Spray Herbicide",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.95},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.21},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.28999999999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.6},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0.9},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":1.08},4.03]
[11,"Combine Irrigated Dry Beans with Draper Flex Platform",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":5},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.9800000000000004},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":11},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":2.2599999999999998},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":11.76},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":3.67},38.67]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":""}]
[null,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[null,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":27.63},{"$f":"SUM(F12:F31)","v":39.239999999999995},18.009999999999998,28.53,37.11,24.630000000000003,175.14999999999998]
[]
[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,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.5}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":90},90]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.43},21.5]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},7.2]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.171875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.52}]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1875},0.45]
[null,"Electricity Fixed",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Other"},null,null,7,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":30},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":30}]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.6,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.6,4.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.5859375},1.58]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4},8]
[null,"Priaxor",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Gramoxone SL 2.0",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,0.1,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":3.375},0.68]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":27},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Scouting Dry Beans",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B61=0,0,J61)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":297.81}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":472.96}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":411.22},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":11.308550000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":484.26855}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":615.84855000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":17.672538888888891}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":22.809205555555558}]
[]
[]
[null,"A potential yield loss of 92-120 pounds per acre (but can be as high as 240-480 pounds per acre) with direct harvest is possible because of beans lost on the lower stem. A draper flex platform is usually the best choice for direct harvest. Direct harvest reduces field operations and weather related losses while beans are drying in the windrow. Undercutting and windrowing has even resulted in total crop loss. In these budgets we have not adjusted dry bean yields because of different harvesting methods."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"45-Grain Sorghum","index":51,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region","Southwest",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","115 bushel",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":115},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"45-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":24},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"45-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 45-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.14}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.71},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.91},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":4.05},14.58]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.83},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.86},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.69},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.52},8.84]
[7,"Row Crop Cultivation",0.25,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.63},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.22},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.11},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.67},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.38},2.2200000000000002]
[8,"Spray Herbicide",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.47},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.1},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.14000000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.3},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.45},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.54},2]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Combine Dryland SG",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.93},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.92},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":8.65},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":1.3},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":9.24},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":3.67},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":30.71}]
[11,"Cart",{"$f":"$G$4","v":115},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":2.0499999999999998},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.57999999999999996},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0.71},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":1.05},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":2.21},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":0.62},7.22]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":20.170000000000002},{"$f":"SUM(F12:F31)","v":11.35},13.84,10.080000000000002,28.960000000000008,18.330000000000002,102.72999999999999]
[]
[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,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32}]
[null,"10-34-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.7}]
[null,"Lumax EZ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":20},54]
[null,"AAtrex 4L",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},2.25]
[null,"Sorghum Safened/Insect",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.5},14]
[null,"Huskie",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.5,11,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.9375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.15,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.15,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":115},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.11},12.65]
[null,"Scouting Grain Sorghum",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":24},{"$f":"IF(B61=0,0,J61)","v":24}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":168.07}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":270.79999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":223.51},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.1465249999999996}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":276.94652499999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":33.29}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":14.98}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":345.21652499999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.3011871739130436}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.0018828260869563}]
[]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"46-Grain Sorghum","index":52,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","135 bushel",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":135},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"46-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":21},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"46-Grain Sorghum, No Till, 135 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 46-Grain Sorghum, No Till, 135 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},5.22]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",0.5,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.47},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.1},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.14000000000000001},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.45},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.54},2]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland SG",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.93},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.92},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.65},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":9.24},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":3.67},30.71]
[7,"Cart",{"$f":"$G$4","v":135},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.41},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.69},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.83},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.24},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.73},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":8.49}]
[8,"Truck","Custom"]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.71},6.01,11.15,6.8599999999999994,17.04,13.26,66.03]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},48]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"AAtrex 4L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,0.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.5},2.25]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Sorghum Safened/Insect",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.5},14]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.15,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.15,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":135},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},14.85]
[null,"Scouting Grain Sorghum",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":21},{"$f":"IF(B61=0,0,J61)","v":21}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":189.62}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":255.65}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":225.35},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.1971249999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":261.84712500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":2128},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":63.84}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":2128},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":28.73}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":374.41712500000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.0761268518518521}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.7734601851851854}]
[]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"47-Grain Sorghum","index":53,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region","Southwest",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Ecofallow",null,null,null,"Yield","120 bushel",null,"acre/inches"]
[null,"Cropping System ","after Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":120},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"47-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":24},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"47-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 47-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.71},5.22]
[4,"No-Till Drill",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.29},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.32},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.79},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":1.57},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.4700000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":3.21},11.65]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland SG",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.93},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.65},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":9.24},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":30.71}]
[8,"Cart",{"$f":"$G$4","v":120},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.14},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.61},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.74},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.1000000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":0.65},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":7.55}]
[9,"Truck","Custom"]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.68},6.580000000000001,11.19,5.629999999999999,17.169999999999998,12.940000000000001,65.19]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"AAtrex 4L",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},4.5]
[null,"Gramoxone SL 2.0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.375},5.0599999999999996]
[null,"32-0-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,110,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.4},44]
[null,"Lumax EZ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":20},54]
[null,"10-34-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Sorghum Safened/Insect",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3.5},14]
[null,"Huskie",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,11,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.9375},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":5.16}]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.15,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":120},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},13.2]
[null,"Scouting Grain Sorghum",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":24},{"$f":"IF(B61=0,0,J61)","v":24}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":194.27999999999997}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":259.46999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":229.36},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.3074000000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":265.77739999999994}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":33.29}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":14.98}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":334.04739999999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.255395}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.7837283333333334}]
[]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"48-Grain Sorghum","index":54,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","170 bushel",null,"acre/inches",6]
[null,"Cropping System ","Limited Irrigation",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":170},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"48-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":13},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"48-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 48-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.14}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant No-Till",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.88},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.26},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.53},15.58]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.1},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.14000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.45},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.54},2]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":29.06},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.06},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":10.38},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.91},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":5.7},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":56.32}]
[8,"Combine Irr SG",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.93},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.92},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":8.65},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.3},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":9.24},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":3.67},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":30.71}]
[9,"Cart",{"$f":"$G$4","v":170},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.04},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0.86},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":1.05},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.56},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":3.27},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":0.92},10.7]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":19.84},{"$f":"SUM(F12:F31)","v":36.619999999999997},14.220000000000002,18.579999999999998,24.099999999999998,21.15,134.51]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,150,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.32},48]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"AAtrex 4L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.5},2.25]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Sorghum Safened/Insect",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.5},21]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.15,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":170},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},18.7]
[null,"Scouting Grain Sorghum",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":13},{"$f":"IF(B61=0,0,J61)","v":13}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":192.47}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":326.98}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":281.73},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.7475750000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":334.727575}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity^","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":2925.2999999999997},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":87.76}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":2925.2999999999997},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":39.49}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":481.977575}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.0527504411764705}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.8351622058823529}]
[]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"49-Grass","index":55,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System",null,null,null,null,"Yield",null,null,"acre/inches",2]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"49-Grass"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"49-Grass, Fall Establishment, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 49-Grass, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 2 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Grass Drill",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3.06},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.25},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":6.56},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3.29},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.63},17.84]
[4,"Roll",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.78},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.58},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.29},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0},8.6999999999999993]
[5,"Pivot D 125' Lift",{"$f":"$K$3","v":2},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.74},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":9.69},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":3.46},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.3},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.9},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":18.78}]
[6,"Spread Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.97},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.79},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.75},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.33},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":5.84}]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.9},{"$f":"SUM(F12:F31)","v":16.72},4.7699999999999996,12.809999999999999,17.579999999999998,7.3699999999999992,73.150000000000006]
[]
[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,"Grass Seed",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":75},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":75}]
[null,"11-52-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,60,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13.8}]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":88.8}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":161.94999999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":137},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":3.7675000000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":165.7175}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":185.7175}]
[]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"50-Grass Hay","index":56,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System",null,null,null,null,"Yield","2.2 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.2000000000000002},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"50-Grass Hay"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"50-Grass Hay, Large Round Bales, 2.2 ton Yield"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 50-Grass Hay, Large Round Bales, 2.2 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.33},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.84}]
[2,"Swath/Condition Hay",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.5},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.31},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.61},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.65}]
[3,"Bale Large Round",{"$f":"$G$4","v":2.2000000000000002},"ton",{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":5.04},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.38},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.74},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":5.42},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.63},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":18.18}]
[4,"Move Large Round",{"$f":"$G$4","v":2.2000000000000002},"ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.88},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.0900000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.99},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.1},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.12},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":8.18}]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.39},{"$f":"SUM(F12:F31)","v":4.57},6.09,1.97,13.08,2.75,40.85]
[]
[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,"46-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,40,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.43},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.2}]
[null,"11-52-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,15,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.45}]
[null,"Twine Large Round",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,3,1,{"$f":"$G$4","v":2.2000000000000002},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.90968161143599735},2]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":22.65}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":63.5}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":47.67},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":1.3109250000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":64.810924999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":217.05092499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":50.009511363636364}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":98.659511363636341}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"51-Millet","index":57,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Stubble Mulch Fallow",null,null,null,"Yield","22 cwt",null,"acre/inches"]
[null,"Cropping System ","Followed by Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":22},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"51-Millet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"51-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 51-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Sweep Plow",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.52},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.96},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":4.71},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.7}]
[3,"Rod Weeder",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.89},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.06},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.23},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.2400000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.91},7.05]
[4,"Spray Fertilizer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.16},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":2.71},5.22]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.04},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.37},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":2.63},12.29]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},4.03]
[7,"Windrow Grain",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.31},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.61},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},8.65]
[8,"Combine Small Grain",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.44},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.42},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":7.56},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":8.08},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":3.67},27.12]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":15.08},{"$f":"SUM(F12:F31)","v":9.26},13.04,6.79,22.330000000000002,13.59,80.09]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1.5,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"28-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,45,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.43333333333333335},19.5]
[null,"Millet",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,12,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.45},5.4]
[null,"2,4-D Amine",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.75,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.625},1.22]
[null,"Dicamba",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.390625},0.2]
[null,"Haul Grain (Millet)",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":22},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.24},5.28]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":45.95}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":126.04}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":90.12},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":2.4782999999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":128.51830000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":19.350000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":8.7100000000000009}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":176.57830000000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.5140136363636367}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.0262863636363644}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"52-Millet","index":58,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","22 cwt",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":22},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"52-Millet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"52-Millet, Panhandle, No Till, 22 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 52-Millet, Panhandle, No Till, 22 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"No-Till Drill",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.29},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.32},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.79},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.57},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.4700000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":3.21},11.65]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Windrow Grain",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.31},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.61},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.23},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0},8.65]
[6,"Combine Small Grain",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.42},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":3.67},27.12]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.08},{"$f":"SUM(F12:F31)","v":6.68},11.829999999999998,3.88,15.48,11.75,60.7]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,45,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.43333333333333335},19.5]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,20,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},2.34]
[null,"Vida",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.46875},0.94]
[null,"Millet",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,12,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.45},5.4]
[null,"2,4-D Amine",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,0.75,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.625},1.22]
[null,"Dicamba",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,0.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.390625},0.2]
[null,"Haul Grain (Millet)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":22},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.24},5.28]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":46.230000000000004}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":106.93}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":79.7},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":2.1917500000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":109.12175000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":19.350000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":8.7100000000000009}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":157.18175000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.0273522727272733}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.1446250000000013}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"53-Oats","index":59,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","85 bushel",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":85},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"53-Oats"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"53-Oats, No Till, 85 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 53-Oats, No Till, 85 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.16},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":2.71},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.22}]
[2,"No-Till Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.32},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.57},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.65}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Combine Small Grain",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":7.56},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":8.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":3.67},27.12]
[5,"Truck","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":0}]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":0}]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":7.6300000000000008},{"$f":"SUM(F12:F31)","v":5.16},8.93,3.2800000000000002,12.350000000000001,10.67,48.02]
[]
[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,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":43.33}]
[null,"Oats",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":18}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Aim 2EC",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6.25},3.13]
[null,"2,4-D Ester LV4",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2},1]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.171875},1.03]
[null,"Haul Grain Bushels",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"$G$4","v":85},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.11},9.35]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":100.53999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":148.56}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":125.54},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":3.4523500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":152.01235}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":304.25235000000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.235674705882353}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5794394117647061}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"54-Pasture","index":60,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System",null,null,null,null,"Yield","11 AUM",null,"acre/inches",18]
[null,"Cropping System ","Grazing",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":11},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"AUM"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"54-Pasture"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"54-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 54-Pasture, Grazing, 11 AUM Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":20.83},{"$f":"IF(B12=0,0,ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*LEFT(C12,3),2))","v":87.19},{"$f":"IF(B12=0,0,ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*LEFT(C12,3),2))","v":6.17},{"$f":"IF(B12=0,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*LEFT(C12,3),2))","v":32.369999999999997},{"$f":"IF(B12=0,0,ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*LEFT(C12,3),2))","v":11.72},{"$f":"IF(B12=0,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*LEFT(C12,3),2))","v":17.77},{"$f":"SUM(E12:J12)","v":176.05}]
[2,null,null,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":0}]
[3,null,null,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},0]
[4,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":20.83},{"$f":"SUM(F12:F31)","v":87.19},6.17,32.369999999999997,11.72,17.77,176.05]
[]
[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,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,220,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":95.33}]
[null,"Fence/Water Repairs",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"Fence/Water Repairs",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2},2]
[null,"Move Cattle",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"hour"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":25},25]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":124.33}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":300.38}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":270.89},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.4494749999999996}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":307.829475}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4179},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":125.37}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4179},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":56.42}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":509.61947500000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per AUM"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":32.250861363636368}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per AUM"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":46.329043181818186}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"55-Peas","index":61,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","35 bushel",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":35},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"55-Peas"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"55-Peas, Panhandle, No Till, 35 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 55-Peas, Panhandle, No Till, 35 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.29},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.32},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.57},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4700000000000002},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":3.21},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.65}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Combine Small Grain",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3.44},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3.42},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":7.56},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":8.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":3.67},27.12]
[4,"Truck","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":6.68},{"$f":"SUM(F12:F31)","v":4.95},8.64,3.12,11.45,7.96,42.8]
[]
[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,"Peas",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,3,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":18},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":54}]
[null,"Pea Seed Innoculent",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fungicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.06},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.06}]
[null,"Sharpen",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7.03125},14.06]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Haul Grain Bushels",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,{"$f":"$G$4","v":35},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.11},3.85]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B61=0,0,J61)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":87.32}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":130.12}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":110.71},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":3.0445249999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":133.164525}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":19.350000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":8.7100000000000009}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":181.224525}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":4.0704150000000006}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.1778435714285713}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"56-Sorghum-Sudan","index":62,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Annually Planted",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","5 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":5},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"56-Sorghum-Sudan"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"56-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 56-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Drill",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.2000000000000002},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.04},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.76},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":3.29},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":2.63},12.29]
[5,"Swath/Condition Hay",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.31},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.61},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.23},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0},8.65]
[6,"Bale Large Round",{"$f":"$G$4","v":5},"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":11.46},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.13},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.95},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":4.47},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":12.33},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.97},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":41.31}]
[7,"Move Large Round",{"$f":"$G$4","v":5},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":6.55},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.4900000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.2599999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.04},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0.28000000000000003},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":18.62}]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":28.01},{"$f":"SUM(F12:F31)","v":11.590000000000002},11.1,10.71,32.24,14.429999999999998,108.08000000000001]
[]
[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,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,60,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":26}]
[null,"Sorghum Sudan",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,10,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":9}]
[null,"Twine Large Round",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,6,1,{"$f":"$G$4","v":5},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.90968161143599735},4.55]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":39.549999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":147.63}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":100.96},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":2.7764000000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":150.40639999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":302.64640000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":32.955280000000002}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":60.529280000000007}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"57-Soybeans","index":63,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","45 bushel",null,"acre/inches"]
[null,"Cropping System ","after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":45},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"57-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"57-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 57-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.93},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.65},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":9.24},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},30.71]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.18},{"$f":"SUM(F12:F31)","v":8.4600000000000009},11.41,8.2000000000000011,21.37,12.72,75.34]
[]
[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,"Zidua Pro",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,5.25,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.90625},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20.51}]
[null,"RR2 Soybeans",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":58},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":58}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.75,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"FlexStar GT",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,3,"pints",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":5},15]
["*","21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":0.6}]
["*","Aerial Spray","Custom",null,null,6,0.2,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2]
[null,"Warrior II/Zeon",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Haul Grain Bushels",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":45},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.11},4.95]
[null,"Scouting Dryland Soybeans",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":141.80000000000001}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":217.14000000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":183.05},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":5.0338750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":222.17387500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":374.41387500000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.5360861111111115}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.3203083333333332}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"58-Soybeans","index":64,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[76,5,76,7],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","50 bushel",null,"acre/inches"]
[null,"Cropping System "," after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":50},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"58-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"58-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 58-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland SB",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.93},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.92},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.65},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":9.24},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":3.67},30.71]
[7,"Truck","Custom"]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":9.7800000000000011},5.43,10.47,6.3599999999999994,14.9,11.440000000000001,58.38]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Authority MTZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,16,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},40]
[null,"2,4-D Ester LV4",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2},2]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"RR2 Soybeans",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":58},58]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.75,6,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"Warrant Ultra",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,3,"pint",{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7.5},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":22.5}]
["*","21-0-0-24S   ",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":0.6}]
["*","Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":2}]
[null,"Warrior II/Zeon",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,1.6,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"$G$4","v":50},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},{"$f":"ROUND(E51*H51*'General Variables'!$B$12/12,2)","v":0}]
[null,"Scouting Dryland Soybeans",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":7}]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":176.54}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials & Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":234.92}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":208.58},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":5.7359499999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":240.65594999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":392.89594999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.5071190000000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.857918999999999}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"59-Soybeans","index":65,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[60,2,60,4],[65,5,65,6]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","45 bushel",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":45},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"59-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"59-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 59-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Plant No-Till",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.88},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":3.26},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.96},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":15.58}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Combine Dryland SB",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.93},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.92},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":8.65},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":1.3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":9.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":3.67},30.71]
[6,"Truck","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":8.83},{"$f":"SUM(F12:F31)","v":5.22},10.18,5.76,14,10.36,54.35]
[]
[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,"Fierce",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,3.5,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":28.44}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"RR2 Soybeans",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":58},58]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Extreme",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,3,"pint",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":3.5},10.5]
["*","21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.6}]
["*","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},2]
[null,"Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"$G$4","v":45},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},4.95]
[null,"Scouting Dryland Soybeans",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":147.54}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":201.89}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":177.53},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.8820750000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":206.77207499999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":91.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3040},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.04}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":359.01207499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.4100461111111109}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.9780461111111105}]
[]
[]
[null,"˜Cost to replace P2O5 - 0.8 lbs/bushel of yield produced"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"60-Soybeans","index":66,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","67 bushel",null,"acre/inches",9]
[null,"Cropping System ","after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":67},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"60-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"60-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 60-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Pivot D 125' Lift",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.81},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":43.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.09},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":15.56},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":5.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":8.5399999999999991},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":84.46}]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},4.03]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Irr SB",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.58},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.57},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":10.09},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.85},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":10.78},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":3.67},35.54]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":21.64},{"$f":"SUM(F12:F31)","v":52.71},15.94,24.310000000000002,28.769999999999996,21.259999999999998,164.63]
[]
[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,"Authority Supreme",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,6,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":4.140625},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24.84}]
[null,"RR2 Soybeans",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":58},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":58}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.75,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"Raptor",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.765625},19.059999999999999]
["*","Ultra Blazer",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,13,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.46875},6.09]
["*","21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.6}]
[null,"Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},2]
[null,"Warrior II/Zeon",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,1.6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
[null,"Priaxor",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,4,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5.46875},4.38]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":67},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},7.37]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":152.08000000000001}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":316.71000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":266.68},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.3337000000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":324.04370000000006}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":603.7437000000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.591249253731343}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":9.0111000000000008}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"61-Soybeans","index":67,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[63,5,63,7],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","70 bushel",null,"acre/inches",12]
[null,"Cropping System ","after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":70},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"61-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"61-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 61-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.89},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":5.63},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.96},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.49},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.920000000000002}]
[3,"Ridge Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.5},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.39},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.89},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.01},9.6999999999999993]
[4,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.29},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.1599999999999999},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.79},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.37},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.4700000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.52},8.6]
[5,"Pipe D 125' Lift",{"$f":"$K$3","v":12},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":27.78},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":42.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.2799999999999998},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":3.71},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":86.63}]
[6,"Spray Herbicide",0.5,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.47},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.1},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.14000000000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.45},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.54},2]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Irr SB",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.58},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":4.57},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":10.09},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":1.85},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":10.78},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":3.67},35.54]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":41.57},{"$f":"SUM(F12:F31)","v":50.51},16.5,11.92,27.9,15.019999999999998,163.41999999999999]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Zidua Pro",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.33,5.25,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.90625},6.77]
[null,"RR2 Soybeans",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":58},58]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.75,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"FlexStar GT",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,3,"pints",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":5},15]
["*","Crop Oil Concentrate",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.4,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":1}]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},2]
[null,"Warrior II/Zeon",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,1.6,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},2]
[null,"Stratego YLD",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.53125},3.63]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":70},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},7.7]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":128.62}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":292.03999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":249.12},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.8508000000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":298.89079999999996}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.7}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5690},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.819999999999993}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":566.41079999999988}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.0398685714285714}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.0915828571428552}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"62-Soybeans","index":68,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Xtend® Treated",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","75 bushel",null,"acre/inches",6]
[null,"Cropping System ","Narrow Row after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":75},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"62-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"62-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 62-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Plant Narrow Row",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.67},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":2.91},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.96},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":4.05},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":14.54}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":29.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":10.38},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.91},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.7},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":56.32}]
[7,"Combine Irr SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.57},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.78},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},35.54]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":14.69},{"$f":"SUM(F12:F31)","v":34.72},13.68,16.340000000000003,19.45,15.58,114.46000000000001]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"Engenia",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,12.8,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.9375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":12}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Authority MTZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,16,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},40]
[null,"RR2 Soybeans Xtend Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":64},64]
[null,"Engenia",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,12.8,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.9375},12]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":3.75}]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.75,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"Approved adjuvant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3},3]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Quilt Xcel",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,10.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.71875},3.61]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":75},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},8.25]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":178.95}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":293.40999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":258.38},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.1054500000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":300.51544999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":580.21545000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":4.8811393333333335}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.7362060000000001}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"63-Soybeans","index":69,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield® Treated",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","64 bushel",null,"acre/inches",6]
[null,"Cropping System ","Narrow Row, Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":64},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"63-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"63-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 63-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Plant Narrow Row",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.67},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":2.91},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.96},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":4.05},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":14.54}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":29.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":10.38},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.91},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.7},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":56.32}]
[7,"Combine Irr SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.57},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.78},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},35.54]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":14.69},{"$f":"SUM(F12:F31)","v":34.72},13.68,16.340000000000003,19.45,15.58,114.46000000000001]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Fierce",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,3.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":8.125},28.44]
[null,"RR2 Soybeans Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":62},62]
[null,"Zidua SC",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":5.859375},14.65]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,3,0.5,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.3]
["*","Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
[null,"Priaxor",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,4,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5.46875},4.38]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":64},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},7.04]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":147.10999999999999}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":261.57}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":226.54},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.2298499999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":267.79984999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":547.49985000000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.2089039062499998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.5546851562500006}]
[]
[]
[null,"˜Cost to replace P2O5 - 0.8 lbs/bushel of yield produced"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"64-Soybeans","index":70,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[44,2,44,4],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[9,11,10,11],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[6,1,6,11],[43,2,43,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[42,2,42,4],[41,2,41,4],[39,2,39,4],[40,2,40,4],[34,5,35,5],[36,2,36,4],[37,2,37,4],[38,2,38,4],[9,6,9,7],[9,10,10,10],[69,2,69,4],[69,6,69,7],[70,6,70,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[58,2,58,4]]}
[]
[null,"Region",null,null,null,"Detail","LibertyLink® Treated",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till Drilled 7.5-inch Rows",null,null,null,"Yield","78 bushel",null,"acre/inches",6]
[null,"Cropping System ","after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":78},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"64-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"64-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 64-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"No-Till Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.32},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.57},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.65}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":29.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":10.38},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.91},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.7},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":56.32}]
[7,"Combine Irr SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.57},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.78},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},35.54]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.98},{"$f":"SUM(F12:F31)","v":35.369999999999997},13.52,15,18.96,14.74,111.57]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.6}]
[null,"Zidua Pro",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,5.25,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.90625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":20.51}]
[null,"Soybeans - LiberyLink Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":62},62]
[null,"Liberty",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.625},22.5]
[null,"AMS",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,48,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.1874999999999999E-2},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":1.05}]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.75,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"Outlook",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.25},17.5]
["*","Approved adjuvant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":3}]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},2]
[null,"Warrior II/Zeon",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},2]
[null,"Stratego YLD",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.53125},3.63]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":78},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},8.58]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":173.10999999999999}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":284.67999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":250.98},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.9019499999999994}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":291.58194999999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":571.28194999999994}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":4.5959224358974353}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.3241275641025636}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"65-Soybeans","index":71,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[59,2,59,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[6,1,6,11],[1,6,1,7],[1,10,1,11],[2,2,2,4],[3,2,3,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail","Enlist E3™ Treated",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till Drilled 7.5-inch Rows",null,null,null,"Yield","78 bushel",null,"acre/inches",6]
[null,"Cropping System ","after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":78},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"65-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"65-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 65-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"No-Till Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.32},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.57},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.65}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":29.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":10.38},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.91},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.7},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":56.32}]
[7,"Combine Irr SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.57},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.78},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},35.54]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.98},{"$f":"SUM(F12:F31)","v":35.369999999999997},13.52,15,18.96,14.74,111.57]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"Enlist One",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1.5,"pint",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.5}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.6}]
[null,"Authority Supreme",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.140625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":24.84}]
[null,"Soybeans Enlist E3 Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":62},62]
[null,"Enlist DUO",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,76,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.234375},17.809999999999999]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.75,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"Approved adjuvant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3},3]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Stratego YLD",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,4,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.53125},3.63]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":78},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},8.58]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":163.45000000000002}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":275.02}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":241.32},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.6362999999999994}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":281.65629999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":561.35630000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":4.4686705128205126}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.1968756410256418}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"66-Soybeans","index":72,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[59,2,59,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[6,1,6,11],[1,6,1,7],[1,10,1,11],[2,2,2,4],[3,2,3,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Xtend® Treated",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till Drilled 7.5-inch Rows",null,null,null,"Yield","78 bushel",null,"acre/inches",6]
[null,"Cropping System ","after Corn",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":78},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"66-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"66-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 66-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"No-Till Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.32},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.57},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.65}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":29.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":10.38},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.91},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":5.7},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":56.32}]
[7,"Combine Irr SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":4.57},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.78},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},35.54]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.98},{"$f":"SUM(F12:F31)","v":35.369999999999997},13.52,15,18.96,14.74,111.57]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"FeXapan",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,22,"ounce",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.4921875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":10.83}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.6}]
[null,"Zidua Pro",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,5.25,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.90625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":20.51}]
[null,"RR2 Soybeans Xtend Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":64},64]
[null,"Enlist DUO",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,76,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.234375},17.809999999999999]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.75,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.8984375},4.04]
[null,"Approved adjuvant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3},3]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.96875},0.95]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Quilt Xcel",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,10.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.71875},3.61]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":78},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},8.58]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":12},12]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":164.43000000000004}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":276}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":242.3},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.6632500000000006}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":282.66325000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":179.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":80.599999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":562.36324999999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":4.4815801282051284}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.2097852564102567}]
[]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"67-Sugarbeet","index":73,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[32,16380,32,16382],[32,16365,32,16367],[32,16368,32,16370],[32,16371,32,16373],[32,16374,32,16376],[32,16377,32,16379],[32,16350,32,16352],[32,16353,32,16355],[32,16356,32,16358],[32,16359,32,16361],[32,16362,32,16364],[32,16335,32,16337],[32,16338,32,16340],[32,16341,32,16343],[32,16344,32,16346],[32,16347,32,16349],[32,16320,32,16322],[32,16323,32,16325],[32,16326,32,16328],[32,16329,32,16331],[32,16332,32,16334],[32,16305,32,16307],[32,16308,32,16310],[32,16311,32,16313],[32,16314,32,16316],[32,16317,32,16319],[32,16290,32,16292],[32,16293,32,16295],[32,16296,32,16298],[32,16299,32,16301],[32,16302,32,16304],[32,16275,32,16277],[32,16278,32,16280],[32,16281,32,16283],[32,16284,32,16286],[32,16287,32,16289],[32,16260,32,16262],[32,16263,32,16265],[32,16266,32,16268],[32,16269,32,16271],[32,16272,32,16274],[32,16245,32,16247],[32,16248,32,16250],[32,16251,32,16253],[32,16254,32,16256],[32,16257,32,16259],[32,16230,32,16232],[32,16233,32,16235],[32,16236,32,16238],[32,16239,32,16241],[32,16242,32,16244],[32,16215,32,16217],[32,16218,32,16220],[32,16221,32,16223],[32,16224,32,16226],[32,16227,32,16229],[32,16200,32,16202],[32,16203,32,16205],[32,16206,32,16208],[32,16209,32,16211],[32,16212,32,16214],[32,16185,32,16187],[32,16188,32,16190],[32,16191,32,16193],[32,16194,32,16196],[32,16197,32,16199],[32,16170,32,16172],[32,16173,32,16175],[32,16176,32,16178],[32,16179,32,16181],[32,16182,32,16184],[32,16155,32,16157],[32,16158,32,16160],[32,16161,32,16163],[32,16164,32,16166],[32,16167,32,16169],[32,16140,32,16142],[32,16143,32,16145],[32,16146,32,16148],[32,16149,32,16151],[32,16152,32,16154],[32,16125,32,16127],[32,16128,32,16130],[32,16131,32,16133],[32,16134,32,16136],[32,16137,32,16139],[32,16110,32,16112],[32,16113,32,16115],[32,16116,32,16118],[32,16119,32,16121],[32,16122,32,16124],[32,16095,32,16097],[32,16098,32,16100],[32,16101,32,16103],[32,16104,32,16106],[32,16107,32,16109],[32,16080,32,16082],[32,16083,32,16085],[32,16086,32,16088],[32,16089,32,16091],[32,16092,32,16094],[32,16065,32,16067],[32,16068,32,16070],[32,16071,32,16073],[32,16074,32,16076],[32,16077,32,16079],[32,16050,32,16052],[32,16053,32,16055],[32,16056,32,16058],[32,16059,32,16061],[32,16062,32,16064],[32,16035,32,16037],[32,16038,32,16040],[32,16041,32,16043],[32,16044,32,16046],[32,16047,32,16049],[32,16020,32,16022],[32,16023,32,16025],[32,16026,32,16028],[32,16029,32,16031],[32,16032,32,16034],[32,16005,32,16007],[32,16008,32,16010],[32,16011,32,16013],[32,16014,32,16016],[32,16017,32,16019],[32,15990,32,15992],[32,15993,32,15995],[32,15996,32,15998],[32,15999,32,16001],[32,16002,32,16004],[32,15975,32,15977],[32,15978,32,15980],[32,15981,32,15983],[32,15984,32,15986],[32,15987,32,15989],[32,15960,32,15962],[32,15963,32,15965],[32,15966,32,15968],[32,15969,32,15971],[32,15972,32,15974],[32,15945,32,15947],[32,15948,32,15950],[32,15951,32,15953],[32,15954,32,15956],[32,15957,32,15959],[32,15930,32,15932],[32,15933,32,15935],[32,15936,32,15938],[32,15939,32,15941],[32,15942,32,15944],[32,15915,32,15917],[32,15918,32,15920],[32,15921,32,15923],[32,15924,32,15926],[32,15927,32,15929],[32,15900,32,15902],[32,15903,32,15905],[32,15906,32,15908],[32,15909,32,15911],[32,15912,32,15914],[32,15885,32,15887],[32,15888,32,15890],[32,15891,32,15893],[32,15894,32,15896],[32,15897,32,15899],[32,15870,32,15872],[32,15873,32,15875],[32,15876,32,15878],[32,15879,32,15881],[32,15882,32,15884],[32,15855,32,15857],[32,15858,32,15860],[32,15861,32,15863],[32,15864,32,15866],[32,15867,32,15869],[32,15840,32,15842],[32,15843,32,15845],[32,15846,32,15848],[32,15849,32,15851],[32,15852,32,15854],[32,15825,32,15827],[32,15828,32,15830],[32,15831,32,15833],[32,15834,32,15836],[32,15837,32,15839],[32,15810,32,15812],[32,15813,32,15815],[32,15816,32,15818],[32,15819,32,15821],[32,15822,32,15824],[32,15795,32,15797],[32,15798,32,15800],[32,15801,32,15803],[32,15804,32,15806],[32,15807,32,15809],[32,15780,32,15782],[32,15783,32,15785],[32,15786,32,15788],[32,15789,32,15791],[32,15792,32,15794],[32,15765,32,15767],[32,15768,32,15770],[32,15771,32,15773],[32,15774,32,15776],[32,15777,32,15779],[32,15750,32,15752],[32,15753,32,15755],[32,15756,32,15758],[32,15759,32,15761],[32,15762,32,15764],[32,15735,32,15737],[32,15738,32,15740],[32,15741,32,15743],[32,15744,32,15746],[32,15747,32,15749],[32,15720,32,15722],[32,15723,32,15725],[32,15726,32,15728],[32,15729,32,15731],[32,15732,32,15734],[32,15705,32,15707],[32,15708,32,15710],[32,15711,32,15713],[32,15714,32,15716],[32,15717,32,15719],[32,15690,32,15692],[32,15693,32,15695],[32,15696,32,15698],[32,15699,32,15701],[32,15702,32,15704],[32,15675,32,15677],[32,15678,32,15680],[32,15681,32,15683],[32,15684,32,15686],[32,15687,32,15689],[32,15660,32,15662],[32,15663,32,15665],[32,15666,32,15668],[32,15669,32,15671],[32,15672,32,15674],[32,15645,32,15647],[32,15648,32,15650],[32,15651,32,15653],[32,15654,32,15656],[32,15657,32,15659],[32,15630,32,15632],[32,15633,32,15635],[32,15636,32,15638],[32,15639,32,15641],[32,15642,32,15644],[32,15615,32,15617],[32,15618,32,15620],[32,15621,32,15623],[32,15624,32,15626],[32,15627,32,15629],[32,15600,32,15602],[32,15603,32,15605],[32,15606,32,15608],[32,15609,32,15611],[32,15612,32,15614],[32,15585,32,15587],[32,15588,32,15590],[32,15591,32,15593],[32,15594,32,15596],[32,15597,32,15599],[32,15570,32,15572],[32,15573,32,15575],[32,15576,32,15578],[32,15579,32,15581],[32,15582,32,15584],[32,15555,32,15557],[32,15558,32,15560],[32,15561,32,15563],[32,15564,32,15566],[32,15567,32,15569],[32,15540,32,15542],[32,15543,32,15545],[32,15546,32,15548],[32,15549,32,15551],[32,15552,32,15554],[32,15525,32,15527],[32,15528,32,15530],[32,15531,32,15533],[32,15534,32,15536],[32,15537,32,15539],[32,15510,32,15512],[32,15513,32,15515],[32,15516,32,15518],[32,15519,32,15521],[32,15522,32,15524],[32,15495,32,15497],[32,15498,32,15500],[32,15501,32,15503],[32,15504,32,15506],[32,15507,32,15509],[32,15480,32,15482],[32,15483,32,15485],[32,15486,32,15488],[32,15489,32,15491],[32,15492,32,15494],[32,15465,32,15467],[32,15468,32,15470],[32,15471,32,15473],[32,15474,32,15476],[32,15477,32,15479],[32,15450,32,15452],[32,15453,32,15455],[32,15456,32,15458],[32,15459,32,15461],[32,15462,32,15464],[32,15435,32,15437],[32,15438,32,15440],[32,15441,32,15443],[32,15444,32,15446],[32,15447,32,15449],[32,15420,32,15422],[32,15423,32,15425],[32,15426,32,15428],[32,15429,32,15431],[32,15432,32,15434],[32,15405,32,15407],[32,15408,32,15410],[32,15411,32,15413],[32,15414,32,15416],[32,15417,32,15419],[32,15390,32,15392],[32,15393,32,15395],[32,15396,32,15398],[32,15399,32,15401],[32,15402,32,15404],[32,15375,32,15377],[32,15378,32,15380],[32,15381,32,15383],[32,15384,32,15386],[32,15387,32,15389],[32,15360,32,15362],[32,15363,32,15365],[32,15366,32,15368],[32,15369,32,15371],[32,15372,32,15374],[32,15345,32,15347],[32,15348,32,15350],[32,15351,32,15353],[32,15354,32,15356],[32,15357,32,15359],[32,15330,32,15332],[32,15333,32,15335],[32,15336,32,15338],[32,15339,32,15341],[32,15342,32,15344],[32,15315,32,15317],[32,15318,32,15320],[32,15321,32,15323],[32,15324,32,15326],[32,15327,32,15329],[32,15300,32,15302],[32,15303,32,15305],[32,15306,32,15308],[32,15309,32,15311],[32,15312,32,15314],[32,15285,32,15287],[32,15288,32,15290],[32,15291,32,15293],[32,15294,32,15296],[32,15297,32,15299],[32,15270,32,15272],[32,15273,32,15275],[32,15276,32,15278],[32,15279,32,15281],[32,15282,32,15284],[32,15255,32,15257],[32,15258,32,15260],[32,15261,32,15263],[32,15264,32,15266],[32,15267,32,15269],[32,15240,32,15242],[32,15243,32,15245],[32,15246,32,15248],[32,15249,32,15251],[32,15252,32,15254],[32,15225,32,15227],[32,15228,32,15230],[32,15231,32,15233],[32,15234,32,15236],[32,15237,32,15239],[32,15210,32,15212],[32,15213,32,15215],[32,15216,32,15218],[32,15219,32,15221],[32,15222,32,15224],[32,15195,32,15197],[32,15198,32,15200],[32,15201,32,15203],[32,15204,32,15206],[32,15207,32,15209],[32,15180,32,15182],[32,15183,32,15185],[32,15186,32,15188],[32,15189,32,15191],[32,15192,32,15194],[32,15165,32,15167],[32,15168,32,15170],[32,15171,32,15173],[32,15174,32,15176],[32,15177,32,15179],[32,15150,32,15152],[32,15153,32,15155],[32,15156,32,15158],[32,15159,32,15161],[32,15162,32,15164],[32,15135,32,15137],[32,15138,32,15140],[32,15141,32,15143],[32,15144,32,15146],[32,15147,32,15149],[32,15120,32,15122],[32,15123,32,15125],[32,15126,32,15128],[32,15129,32,15131],[32,15132,32,15134],[32,15105,32,15107],[32,15108,32,15110],[32,15111,32,15113],[32,15114,32,15116],[32,15117,32,15119],[32,15090,32,15092],[32,15093,32,15095],[32,15096,32,15098],[32,15099,32,15101],[32,15102,32,15104],[32,15075,32,15077],[32,15078,32,15080],[32,15081,32,15083],[32,15084,32,15086],[32,15087,32,15089],[32,15060,32,15062],[32,15063,32,15065],[32,15066,32,15068],[32,15069,32,15071],[32,15072,32,15074],[32,15045,32,15047],[32,15048,32,15050],[32,15051,32,15053],[32,15054,32,15056],[32,15057,32,15059],[32,15030,32,15032],[32,15033,32,15035],[32,15036,32,15038],[32,15039,32,15041],[32,15042,32,15044],[32,15015,32,15017],[32,15018,32,15020],[32,15021,32,15023],[32,15024,32,15026],[32,15027,32,15029],[32,15000,32,15002],[32,15003,32,15005],[32,15006,32,15008],[32,15009,32,15011],[32,15012,32,15014],[32,14985,32,14987],[32,14988,32,14990],[32,14991,32,14993],[32,14994,32,14996],[32,14997,32,14999],[32,14970,32,14972],[32,14973,32,14975],[32,14976,32,14978],[32,14979,32,14981],[32,14982,32,14984],[32,14955,32,14957],[32,14958,32,14960],[32,14961,32,14963],[32,14964,32,14966],[32,14967,32,14969],[32,14940,32,14942],[32,14943,32,14945],[32,14946,32,14948],[32,14949,32,14951],[32,14952,32,14954],[32,14925,32,14927],[32,14928,32,14930],[32,14931,32,14933],[32,14934,32,14936],[32,14937,32,14939],[32,14910,32,14912],[32,14913,32,14915],[32,14916,32,14918],[32,14919,32,14921],[32,14922,32,14924],[32,14895,32,14897],[32,14898,32,14900],[32,14901,32,14903],[32,14904,32,14906],[32,14907,32,14909],[32,14880,32,14882],[32,14883,32,14885],[32,14886,32,14888],[32,14889,32,14891],[32,14892,32,14894],[32,14865,32,14867],[32,14868,32,14870],[32,14871,32,14873],[32,14874,32,14876],[32,14877,32,14879],[32,14850,32,14852],[32,14853,32,14855],[32,14856,32,14858],[32,14859,32,14861],[32,14862,32,14864],[32,14835,32,14837],[32,14838,32,14840],[32,14841,32,14843],[32,14844,32,14846],[32,14847,32,14849],[32,14820,32,14822],[32,14823,32,14825],[32,14826,32,14828],[32,14829,32,14831],[32,14832,32,14834],[32,14805,32,14807],[32,14808,32,14810],[32,14811,32,14813],[32,14814,32,14816],[32,14817,32,14819],[32,14790,32,14792],[32,14793,32,14795],[32,14796,32,14798],[32,14799,32,14801],[32,14802,32,14804],[32,14775,32,14777],[32,14778,32,14780],[32,14781,32,14783],[32,14784,32,14786],[32,14787,32,14789],[32,14760,32,14762],[32,14763,32,14765],[32,14766,32,14768],[32,14769,32,14771],[32,14772,32,14774],[32,14745,32,14747],[32,14748,32,14750],[32,14751,32,14753],[32,14754,32,14756],[32,14757,32,14759],[32,14730,32,14732],[32,14733,32,14735],[32,14736,32,14738],[32,14739,32,14741],[32,14742,32,14744],[32,14715,32,14717],[32,14718,32,14720],[32,14721,32,14723],[32,14724,32,14726],[32,14727,32,14729],[32,14700,32,14702],[32,14703,32,14705],[32,14706,32,14708],[32,14709,32,14711],[32,14712,32,14714],[32,14685,32,14687],[32,14688,32,14690],[32,14691,32,14693],[32,14694,32,14696],[32,14697,32,14699],[32,14670,32,14672],[32,14673,32,14675],[32,14676,32,14678],[32,14679,32,14681],[32,14682,32,14684],[32,14655,32,14657],[32,14658,32,14660],[32,14661,32,14663],[32,14664,32,14666],[32,14667,32,14669],[32,14640,32,14642],[32,14643,32,14645],[32,14646,32,14648],[32,14649,32,14651],[32,14652,32,14654],[32,14625,32,14627],[32,14628,32,14630],[32,14631,32,14633],[32,14634,32,14636],[32,14637,32,14639],[32,14610,32,14612],[32,14613,32,14615],[32,14616,32,14618],[32,14619,32,14621],[32,14622,32,14624],[32,14595,32,14597],[32,14598,32,14600],[32,14601,32,14603],[32,14604,32,14606],[32,14607,32,14609],[32,14580,32,14582],[32,14583,32,14585],[32,14586,32,14588],[32,14589,32,14591],[32,14592,32,14594],[32,14565,32,14567],[32,14568,32,14570],[32,14571,32,14573],[32,14574,32,14576],[32,14577,32,14579],[32,14550,32,14552],[32,14553,32,14555],[32,14556,32,14558],[32,14559,32,14561],[32,14562,32,14564],[32,14535,32,14537],[32,14538,32,14540],[32,14541,32,14543],[32,14544,32,14546],[32,14547,32,14549],[32,14520,32,14522],[32,14523,32,14525],[32,14526,32,14528],[32,14529,32,14531],[32,14532,32,14534],[32,14505,32,14507],[32,14508,32,14510],[32,14511,32,14513],[32,14514,32,14516],[32,14517,32,14519],[32,14490,32,14492],[32,14493,32,14495],[32,14496,32,14498],[32,14499,32,14501],[32,14502,32,14504],[32,14475,32,14477],[32,14478,32,14480],[32,14481,32,14483],[32,14484,32,14486],[32,14487,32,14489],[32,14460,32,14462],[32,14463,32,14465],[32,14466,32,14468],[32,14469,32,14471],[32,14472,32,14474],[32,14445,32,14447],[32,14448,32,14450],[32,14451,32,14453],[32,14454,32,14456],[32,14457,32,14459],[32,14430,32,14432],[32,14433,32,14435],[32,14436,32,14438],[32,14439,32,14441],[32,14442,32,14444],[32,14415,32,14417],[32,14418,32,14420],[32,14421,32,14423],[32,14424,32,14426],[32,14427,32,14429],[32,14400,32,14402],[32,14403,32,14405],[32,14406,32,14408],[32,14409,32,14411],[32,14412,32,14414],[32,14385,32,14387],[32,14388,32,14390],[32,14391,32,14393],[32,14394,32,14396],[32,14397,32,14399],[32,14370,32,14372],[32,14373,32,14375],[32,14376,32,14378],[32,14379,32,14381],[32,14382,32,14384],[32,14355,32,14357],[32,14358,32,14360],[32,14361,32,14363],[32,14364,32,14366],[32,14367,32,14369],[32,14340,32,14342],[32,14343,32,14345],[32,14346,32,14348],[32,14349,32,14351],[32,14352,32,14354],[32,14325,32,14327],[32,14328,32,14330],[32,14331,32,14333],[32,14334,32,14336],[32,14337,32,14339],[32,14310,32,14312],[32,14313,32,14315],[32,14316,32,14318],[32,14319,32,14321],[32,14322,32,14324],[32,14295,32,14297],[32,14298,32,14300],[32,14301,32,14303],[32,14304,32,14306],[32,14307,32,14309],[32,14280,32,14282],[32,14283,32,14285],[32,14286,32,14288],[32,14289,32,14291],[32,14292,32,14294],[32,14265,32,14267],[32,14268,32,14270],[32,14271,32,14273],[32,14274,32,14276],[32,14277,32,14279],[32,14250,32,14252],[32,14253,32,14255],[32,14256,32,14258],[32,14259,32,14261],[32,14262,32,14264],[32,14235,32,14237],[32,14238,32,14240],[32,14241,32,14243],[32,14244,32,14246],[32,14247,32,14249],[32,14220,32,14222],[32,14223,32,14225],[32,14226,32,14228],[32,14229,32,14231],[32,14232,32,14234],[32,14205,32,14207],[32,14208,32,14210],[32,14211,32,14213],[32,14214,32,14216],[32,14217,32,14219],[32,14190,32,14192],[32,14193,32,14195],[32,14196,32,14198],[32,14199,32,14201],[32,14202,32,14204],[32,14175,32,14177],[32,14178,32,14180],[32,14181,32,14183],[32,14184,32,14186],[32,14187,32,14189],[32,14160,32,14162],[32,14163,32,14165],[32,14166,32,14168],[32,14169,32,14171],[32,14172,32,14174],[32,14145,32,14147],[32,14148,32,14150],[32,14151,32,14153],[32,14154,32,14156],[32,14157,32,14159],[32,14130,32,14132],[32,14133,32,14135],[32,14136,32,14138],[32,14139,32,14141],[32,14142,32,14144],[32,14115,32,14117],[32,14118,32,14120],[32,14121,32,14123],[32,14124,32,14126],[32,14127,32,14129],[32,14100,32,14102],[32,14103,32,14105],[32,14106,32,14108],[32,14109,32,14111],[32,14112,32,14114],[32,14085,32,14087],[32,14088,32,14090],[32,14091,32,14093],[32,14094,32,14096],[32,14097,32,14099],[32,14070,32,14072],[32,14073,32,14075],[32,14076,32,14078],[32,14079,32,14081],[32,14082,32,14084],[32,14055,32,14057],[32,14058,32,14060],[32,14061,32,14063],[32,14064,32,14066],[32,14067,32,14069],[32,14040,32,14042],[32,14043,32,14045],[32,14046,32,14048],[32,14049,32,14051],[32,14052,32,14054],[32,14025,32,14027],[32,14028,32,14030],[32,14031,32,14033],[32,14034,32,14036],[32,14037,32,14039],[32,14010,32,14012],[32,14013,32,14015],[32,14016,32,14018],[32,14019,32,14021],[32,14022,32,14024],[32,13995,32,13997],[32,13998,32,14000],[32,14001,32,14003],[32,14004,32,14006],[32,14007,32,14009],[32,13980,32,13982],[32,13983,32,13985],[32,13986,32,13988],[32,13989,32,13991],[32,13992,32,13994],[32,13965,32,13967],[32,13968,32,13970],[32,13971,32,13973],[32,13974,32,13976],[32,13977,32,13979],[32,13950,32,13952],[32,13953,32,13955],[32,13956,32,13958],[32,13959,32,13961],[32,13962,32,13964],[32,13935,32,13937],[32,13938,32,13940],[32,13941,32,13943],[32,13944,32,13946],[32,13947,32,13949],[32,13920,32,13922],[32,13923,32,13925],[32,13926,32,13928],[32,13929,32,13931],[32,13932,32,13934],[32,13905,32,13907],[32,13908,32,13910],[32,13911,32,13913],[32,13914,32,13916],[32,13917,32,13919],[32,13890,32,13892],[32,13893,32,13895],[32,13896,32,13898],[32,13899,32,13901],[32,13902,32,13904],[32,13875,32,13877],[32,13878,32,13880],[32,13881,32,13883],[32,13884,32,13886],[32,13887,32,13889],[32,13860,32,13862],[32,13863,32,13865],[32,13866,32,13868],[32,13869,32,13871],[32,13872,32,13874],[32,13845,32,13847],[32,13848,32,13850],[32,13851,32,13853],[32,13854,32,13856],[32,13857,32,13859],[32,13830,32,13832],[32,13833,32,13835],[32,13836,32,13838],[32,13839,32,13841],[32,13842,32,13844],[32,13815,32,13817],[32,13818,32,13820],[32,13821,32,13823],[32,13824,32,13826],[32,13827,32,13829],[32,13800,32,13802],[32,13803,32,13805],[32,13806,32,13808],[32,13809,32,13811],[32,13812,32,13814],[32,13785,32,13787],[32,13788,32,13790],[32,13791,32,13793],[32,13794,32,13796],[32,13797,32,13799],[32,13770,32,13772],[32,13773,32,13775],[32,13776,32,13778],[32,13779,32,13781],[32,13782,32,13784],[32,13755,32,13757],[32,13758,32,13760],[32,13761,32,13763],[32,13764,32,13766],[32,13767,32,13769],[32,13740,32,13742],[32,13743,32,13745],[32,13746,32,13748],[32,13749,32,13751],[32,13752,32,13754],[32,13725,32,13727],[32,13728,32,13730],[32,13731,32,13733],[32,13734,32,13736],[32,13737,32,13739],[32,13710,32,13712],[32,13713,32,13715],[32,13716,32,13718],[32,13719,32,13721],[32,13722,32,13724],[32,13695,32,13697],[32,13698,32,13700],[32,13701,32,13703],[32,13704,32,13706],[32,13707,32,13709],[32,13680,32,13682],[32,13683,32,13685],[32,13686,32,13688],[32,13689,32,13691],[32,13692,32,13694],[32,13665,32,13667],[32,13668,32,13670],[32,13671,32,13673],[32,13674,32,13676],[32,13677,32,13679],[32,13650,32,13652],[32,13653,32,13655],[32,13656,32,13658],[32,13659,32,13661],[32,13662,32,13664],[32,13635,32,13637],[32,13638,32,13640],[32,13641,32,13643],[32,13644,32,13646],[32,13647,32,13649],[32,13620,32,13622],[32,13623,32,13625],[32,13626,32,13628],[32,13629,32,13631],[32,13632,32,13634],[32,13605,32,13607],[32,13608,32,13610],[32,13611,32,13613],[32,13614,32,13616],[32,13617,32,13619],[32,13590,32,13592],[32,13593,32,13595],[32,13596,32,13598],[32,13599,32,13601],[32,13602,32,13604],[32,13575,32,13577],[32,13578,32,13580],[32,13581,32,13583],[32,13584,32,13586],[32,13587,32,13589],[32,13560,32,13562],[32,13563,32,13565],[32,13566,32,13568],[32,13569,32,13571],[32,13572,32,13574],[32,13545,32,13547],[32,13548,32,13550],[32,13551,32,13553],[32,13554,32,13556],[32,13557,32,13559],[32,13530,32,13532],[32,13533,32,13535],[32,13536,32,13538],[32,13539,32,13541],[32,13542,32,13544],[32,13515,32,13517],[32,13518,32,13520],[32,13521,32,13523],[32,13524,32,13526],[32,13527,32,13529],[32,13500,32,13502],[32,13503,32,13505],[32,13506,32,13508],[32,13509,32,13511],[32,13512,32,13514],[32,13485,32,13487],[32,13488,32,13490],[32,13491,32,13493],[32,13494,32,13496],[32,13497,32,13499],[32,13470,32,13472],[32,13473,32,13475],[32,13476,32,13478],[32,13479,32,13481],[32,13482,32,13484],[32,13455,32,13457],[32,13458,32,13460],[32,13461,32,13463],[32,13464,32,13466],[32,13467,32,13469],[32,13440,32,13442],[32,13443,32,13445],[32,13446,32,13448],[32,13449,32,13451],[32,13452,32,13454],[32,13425,32,13427],[32,13428,32,13430],[32,13431,32,13433],[32,13434,32,13436],[32,13437,32,13439],[32,13410,32,13412],[32,13413,32,13415],[32,13416,32,13418],[32,13419,32,13421],[32,13422,32,13424],[32,13395,32,13397],[32,13398,32,13400],[32,13401,32,13403],[32,13404,32,13406],[32,13407,32,13409],[32,13380,32,13382],[32,13383,32,13385],[32,13386,32,13388],[32,13389,32,13391]],"merged_total":21880,"flags":["merged_cut"]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","One Pass Zone-Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",20]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"67-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":35},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"67-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 67-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 20 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Spray Herbicide","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},""]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Rotary Hoe",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.88},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.65},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.65},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.37},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.26},6.83]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.83},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.86},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.69},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.52},8.84]
[7,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.29},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.1599999999999999},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.79},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.37},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.4700000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.52},8.6]
[8,"Spray Herbicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Ditch Irrigation",{"$f":"K3","v":20},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":27.78},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":6.86},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":15.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":0},50.01]
[10,"Spray Herbicide","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Aerial Spray","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Aerial Spray","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Top Beets",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":4.32},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":1.58},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":1.64},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":3.65},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":5.1100000000000003},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":2.1800000000000002},{"$f":"IF(C24>9999,\"\",ROUND(SUM(E24:J24),2))","v":18.48}]
[14,"Lift Beets",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":4.58},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.69},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":1.0900000000000001},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":15.56},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":9.82},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":5.77},39.51]
[15,"Truck","Custom",null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},""]
[16,"Subsoil",1,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":2.78},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":2.39},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0.73},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":1.61},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":6.54},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":6.01},20.059999999999999]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":52.6},{"$f":"SUM(F12:F31)","v":12.200000000000001},14.46,26.43,53.28,26.239999999999995,185.21]
[]
[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,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":49.83}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"3,8, 10",3,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},21]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,36,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Irrigation District O&M Charge",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":30},30]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,36,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,11,1,7,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Aerial Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.5,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,12,0.5,5,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":5.390625},13.48]
[null,"Haul Beets",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,15,1,{"$f":"$G$4","v":26},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":5},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":130}]
[null,"Scouting Sugar Beets",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":16},16]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":35},{"$f":"IF(B61=0,0,J61)","v":35}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":564.18000000000006}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":749.3900000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":669.87},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":18.421424999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":767.8114250000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":67.349999999999994}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":30.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":885.47142500000007}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":28.407747115384613}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":34.056593269230774}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"68-Sugarbeet","index":74,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",20]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"68-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":35},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"68-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 68-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 20 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Spray Herbicide","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},""]
[4,"Plow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.67},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.09},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.87},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":7.85},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.55000000000000004},15.94]
[5,"Roller Harrow",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.31},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.56999999999999995},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.67},9.9600000000000009]
[6,"Plant",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.71},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":2.91},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.96},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":4.05},14.58]
[7,"Field Cultivation",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.67},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.26},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":2.85},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.94},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.24},17.809999999999999]
[8,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.29},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":1.1599999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.79},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.37},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":2.4700000000000002},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":1.52},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":8.6}]
[9,"Spray Herbicide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Ditch Irrigation",{"$f":"$K$3","v":20},"ai",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":27.78},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":6.86},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":15.37},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":0},50.01]
[11,"Spray Herbicide","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Aerial Spray","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,"Aerial Spray","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,"Top Beets",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":4.32},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":1.58},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":1.64},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":3.65},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":5.1100000000000003},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":2.1800000000000002},{"$f":"IF(C25>9999,\"\",ROUND(SUM(E25:J25),2))","v":18.48}]
[15,"Lift Beets",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":4.58},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":2.69},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":1.0900000000000001},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":15.56},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":9.82},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":5.77},39.51]
[16,"Truck","Custom",null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},""]
[17,"Subsoil",1,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":2.78},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":2.39},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0.73},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":1.61},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":6.54},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":6.01},20.059999999999999]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":58.06},16.97,16.03,29.95,63.32,28.92,213.24999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":49.83}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"3, 9, & 11",3,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},21]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,36,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Irrigation District O&M Charge",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":30},30]
[null,"Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,11,1,36,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,11,1,1.7,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,7,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Aerial Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.5,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,13,0.5,5,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":5.390625},13.48]
[null,"Haul Beets",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,16,0.2,{"$f":"$G$4","v":26},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":5},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":26}]
[null,"Scouting Sugar Beets",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Scouting"},null,null,null,0.3,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":16},4.8]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":35},{"$f":"IF(B61=0,0,J61)","v":35}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":441.98000000000013}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":655.23000000000013}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":562.99},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":15.482225}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":670.7122250000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":67.349999999999994}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2245},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":30.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":788.37222500000007}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":24.183931730769228}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":30.322008653846158}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"69-Sugarbeet","index":75,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","One Pass Zone-Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",16]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"69-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":35},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"69-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 69-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Spray Herbicide","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},""]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.71},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":2.91},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":4.05},14.58]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.44},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.52},8.84]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Pivot D 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":13.89},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":77.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":5.49},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":27.67},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":10.42},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":15.19},150.16]
[8,"Spray Herbicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Top Beets",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":4.32},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.58},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":1.64},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":3.65},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":5.1100000000000003},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":2.1800000000000002},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":18.48}]
[12,"Lift Beets",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":4.58},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":2.69},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.0900000000000001},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":15.56},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":9.82},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":5.77},39.51]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},""]
[14,"Subsoil",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.78},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":2.39},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0.73},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":1.61},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":6.54},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":6.01},20.059999999999999]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":34.54},{"$f":"SUM(F12:F31)","v":87.89},11.65,53.36,43.839999999999996,38.65,269.92999999999995]
[]
[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,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":49.83}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"3, 6, and 8",3,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},21]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,36,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,36,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,1.7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,7,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.5,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,10,0.5,5,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5.390625},13.48]
[null,"Haul Beets",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":26},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":130}]
[null,"Scouting Sugar Beets",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"$G$4","v":26},26]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":35},{"$f":"IF(B61=0,0,J61)","v":35}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":530.18000000000006}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":800.11}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":717.62},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":19.734549999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":819.84455000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":951.42455000000007}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":30.460944230769233}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":36.593251923076927}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"70-Sugarbeet","index":76,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",16]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"70-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":35},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"70-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 70-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3.67},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.09},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.87},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.91},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":7.85},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":0.55000000000000004},15.94]
[4,"Roller Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.31},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.56999999999999995},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.67},9.9600000000000009]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.71},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":2.91},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":4.05},14.58]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Field Cultivation",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.83},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.63},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.97},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.62},8.91]
[8,"Pivot D 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":13.89},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":77.5},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":5.49},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":27.67},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":10.42},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":15.19},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":150.16}]
[9,"Spray Herbicide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Aerial Spray","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,"Top Beets",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":4.32},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.58},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":1.64},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":3.65},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":5.1100000000000003},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":2.1800000000000002},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":18.48}]
[13,"Lift Beets",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":4.58},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":2.69},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":1.0900000000000001},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":15.56},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":9.82},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":5.77},39.51]
[14,"Truck","Custom",null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},""]
[15,"Subsoil",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":2.78},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":2.39},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0.73},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":1.61},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":6.54},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":6.01},20.059999999999999]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":40.04},{"$f":"SUM(F12:F31)","v":91.89},13.240000000000002,55.830000000000005,53.93,40.969999999999992,295.89999999999998]
[]
[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,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":49.83}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"6 & 9",2,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},14]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,36,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,11,0.5,5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":5.390625},13.48]
[null,"Haul Beets",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,14,1,{"$f":"$G$4","v":26},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":5},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":130}]
[null,"Scouting Sugar Beets",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":16},16]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":35},{"$f":"IF(B61=0,0,J61)","v":35}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":508.36000000000007}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":804.26}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":709.36},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":19.507400000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":823.76739999999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":955.34739999999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":30.134515384615383}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":36.744130769230772}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"71-Sunflower","index":77,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","13 cwt",null,"acre/inches"]
[null,"Cropping System ","Following Corn or Grain Sorghum",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":13},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"71-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":14},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"71-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 71-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.16},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":2.71},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.22}]
[2,"Spray Herbicide",0.5,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.47},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.14000000000000001},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":0.54},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":2}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Sunflowers",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.43},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":4.63},28.34]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":8.81},{"$f":"SUM(F12:F31)","v":4.83},9.23,5.52,13.290000000000001,13.489999999999998,55.17]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Prowl H2O",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,2,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6.5},13]
[null,"28-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,50,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.43333333333333335},21.67]
[null,"Spartan 4F",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.1875},10.94]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,2,0.5,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Prowl H2O",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":6.5},3.25]
[null,"Sunflower Clearfield",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,20,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.44},28.8]
[null,"Beyond",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.765625},9.5299999999999994]
[null,"NIS",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.171875},0.43]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.5,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},5]
["*","Warrior II/Zeon",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.5,1.92,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.96875},2.85]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":13},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.3},3.9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":120.18}]
[null,"*Insecticide for seed weevil and sunflower moth"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":175.35000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":148.57},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.0856750000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":179.43567500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":19.350000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":8.7100000000000009}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":227.49567500000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":13.95120576923077}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":17.499667307692309}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"72-Sunflower","index":78,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Ecofallow",null,null,null,"Yield","16 cwt",null,"acre/inches"]
[null,"Cropping System ","after Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":16},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"72-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":14},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"72-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 72-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":2.71},5.22]
[4,"Spray Herbicide",0.5,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.47},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.1},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.14000000000000001},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.45},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.54},2]
[5,"Plant No-Till",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.88},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":3.26},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":4.53},15.58]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.28999999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.6},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":1.08},4.03]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,"Combine Sunflowers",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.44},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":3.43},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":7.56},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":1.2},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":8.08},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":4.63},28.34]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":10.709999999999999},{"$f":"SUM(F12:F31)","v":5.25},9.8099999999999987,6.72,15.09,15.650000000000002,63.230000000000004]
[]
[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,"Landmaster BW",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,54,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":7.17}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.7}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Prowl H2O",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":6.5},13]
[null,"28-0-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,60,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.43333333333333335},26]
[null,"Spartan 4F",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.1875},10.94]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Prowl H2O",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":6.5},3.25]
[null,"Sunflower Clearfield",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.44},7.2]
[null,"Beyond",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.765625},9.5299999999999994]
[null,"NIS",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,5,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.171875},0.43]
[null,"UAN",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.1,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.1875},0.06]
["*","Aerial Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.3,1.92,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":2.96875},1.71]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":16},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.3},4.8]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":111.67}]
[null,"*Insecticide for seed weevil and sunflower moth"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":174.9}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":144.16},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":3.9643999999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":178.86440000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":19.350000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":645},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":8.7100000000000009}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":226.92440000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":11.052150000000001}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":14.182775000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"73-Sunflower","index":79,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","No Till",null,null,null,"Yield","30 cwt",null,"acre/inches",8]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":30},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"73-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"73-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 73-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 8 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.88},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":4.53},15.58]
[4,"Spray Herbicide","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":8},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":9.26},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":22.81},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.34},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":14.39},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":4.0999999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":7.9},60.8]
[7,"Combine Sunflowers",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.43},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.56},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":1.2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":4.63},28.34]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":17.600000000000001},{"$f":"SUM(F12:F31)","v":27.54},11.43,19.61,16.939999999999998,20.849999999999998,113.97]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Prowl H2O",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.2999999999999998,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6.5},14.95]
[null,"Spartan 4F",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.1875},8.75]
[null,"28-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.43333333333333335},43.33]
[null,"Sunflower Clearfield",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,3.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.44},5.04]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,4,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},9.8000000000000007]
[null,"Beyond",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.765625},9.5299999999999994]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.171875},0.43]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1875},0.28000000000000003]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},5]
["*","Warrior II/Zeon",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.5,3.84,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.96875},5.7]
[null,"Electricity Fixed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Other"},null,null,6,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":30},30]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":30},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.3},9]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":156.16000000000003}]
[null,"*Insecticide for seed weevil and sunflower moth"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":270.13}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":232.34},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.3893500000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":276.51934999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":408.09934999999996}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":9.7786450000000009}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":13.603311666666665}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"74-Wheat","index":80,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[59,2,59,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[58,2,58,4],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[9,5,10,5],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[63,1,63,2]]}
[]
[null,"Region","Southwest",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","55 bushel",null,"acre/inches"]
[null,"Cropping System ","Wheat after Row Crop",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":55},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"74-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"74-Wheat, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 74-Wheat, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.29},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.32},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.57},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4700000000000002},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":3.21},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.65}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":2.71},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.22}]
[3,"Aerial Spray","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},""]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Combine Small Grain",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.44},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":3.42},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":7.56},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":8.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":3.67},27.12]
[6,"Truck","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":6.68},{"$f":"SUM(F12:F31)","v":4.95},8.64,2.6799999999999997,11.45,9.59,43.99]
[]
[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,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,90,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20.7}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,75,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.43333333333333335},32.5]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,0.3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":9},2.7]
[null,"2,4-D Ester LV4",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,0.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2},1]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.171875},1.03]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,3,0.25,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,3,0.25,10.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.71875},4.51]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.15,1.92,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.96875},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":0.86}]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"$G$4","v":55},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},6.05]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":109.95}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":153.94}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":132.9},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":3.6547500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":157.59475}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":47.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.4}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":246.54474999999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.2355409090909095}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.4826318181818179}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"75-Wheat","index":81,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[60,2,60,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,10,10,10],[9,11,10,11],[9,8,9,9],[6,1,6,11],[5,0,5,12],[9,1,10,1],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[58,2,58,4],[63,1,63,2],[65,5,65,6],[69,2,69,4],[69,6,69,7],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[70,6,70,7],[59,2,59,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","70 bushel",null,"acre/inches"]
[null,"Cropping System ","Fallow, One Crop in Two Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":70},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"75-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"75-Wheat, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 75-Wheat, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.21},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.9},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":1.08},4.03]
[6,"No-Till Drill",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.29},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.32},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.79},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":1.57},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.4700000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":3.21},11.65]
[7,"Spread Fertilizer",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.97},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.79},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.75},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.33},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":0},5.84]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.21},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.28999999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.6},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.9},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":1.08},4.03]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Combine Small Grain",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.44},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.42},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":7.56},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.95},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":8.08},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":3.67},27.12]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.399999999999999},{"$f":"SUM(F12:F31)","v":6.79},10.84,6.12,18.28,13.36,68.790000000000006]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"AAtrex 4L",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.5},4.5]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.6]
[null,"10-34-0",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,8,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,60,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.23},13.8]
[null,"46-0-0",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,90,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.43},38.700000000000003]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},2.7]
[null,"2,4-D Ester LV4",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.1,0.5,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":2},0.1]
[null,"NIS",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.2,6,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.171875},0.21]
["*","Aerial Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.3,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},3]
["*","Quilt Xcel",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.25,10.5,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":1.71875},4.51]
["**","Aerial Spray",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.15,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.15,1.92,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":2.96875},0.86]
[null,"Haul Grain Bushels",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":70},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":0.11},7.7]
[null,"Scouting Dryland Wheat",{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B61=0,0,J61)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":136.93}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":205.72000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":174.08},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.7872000000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":210.50720000000004}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1290},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*2","v":77.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1290},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*2","v":34.840000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":342.74720000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3386742857142861}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.896388571428572}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"76-Wheat","index":82,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[59,2,59,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[58,2,58,4],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[38,2,38,4],[36,2,36,4],[37,2,37,4],[39,2,39,4],[40,2,40,4],[9,5,10,5],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[63,1,63,2]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Stubble Mulch Fallow",null,null,null,"Yield","65 bushel",null,"acre/inches"]
[null,"Cropping System ","One Crop in Two Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":65},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"76-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"76-Wheat, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 76-Wheat, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Sweep Plow",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.2000000000000002},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.8},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.52},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.96},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":4.71},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.51},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.7}]
[2,"Sweep Plow",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.52},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.96},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":4.71},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.7}]
[3,"Sweep Plow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":2.2000000000000002},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.8},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.52},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.96},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":4.71},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.51},11.7]
[4,"Rod Weeder",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.06},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.72},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.23},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":2.2400000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":0.91},7.05]
[5,"Rod Weeder",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.06},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.23},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.2400000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.91},7.05]
[6,"Drill",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.2000000000000002},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.04},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.76},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":3.29},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.37},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":2.63},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":12.29}]
[7,"Spray Fertilizer",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.28999999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.16},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.9},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":2.71},5.22]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.21},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.28999999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.6},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.9},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":1.08},4.03]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Combine Small Grain",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.44},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.42},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":7.56},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.95},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":8.08},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":3.67},27.12]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":17.920000000000002},12.400000000000004,11.899999999999999,8.34,30.86,16.440000000000001,97.86]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,55,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.23},12.65]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,85,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.43333333333333335},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":36.83}]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2},1]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.171875},1.03]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.25,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.25,10.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.71875},4.51]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.15,1.92,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.96875},0.86]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":65},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},7.15]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":107.33000000000001}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":205.19}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":157.88999999999999},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.3419749999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":209.53197499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1290},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*2","v":77.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1290},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*2","v":34.840000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":341.771975}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.339568846153846}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.2580303846153846}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"77-Wheat","index":83,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[54,2,54,4],[55,2,55,4],[57,2,57,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[45,2,45,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[63,1,63,2],[69,2,69,4],[69,6,69,7],[70,6,70,7],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[60,2,60,4],[65,5,65,6],[53,2,53,4],[56,2,56,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","60 bushel",null,"acre/inches"]
[null,"Cropping System ","One Crop in Two Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":60},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"77-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"77-Wheat, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 77-Wheat, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.63},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.43},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.91}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.43},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":1.43},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.97},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.62},8.91]
[5,"Rod Weeder",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.06},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":0.23},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.2400000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":0.91},7.05]
[6,"Rod Weeder & Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.27},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.72},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.23},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.2400000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0.91},7.43]
[7,"Drill",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.2000000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":1.04},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.76},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":3.29},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":2.37},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":2.63},12.29]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.21},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.28999999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":0.6},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0.9},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":1.08},4.03]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},""]
[11,"Combine Small Grain",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.44},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":3.42},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":7.56},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":0.95},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":8.08},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":3.67},27.12]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},{"$f":"IF(C26>9999,\"\",ROUND(SUM(E26:J26),2))","v":0}]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":18.760000000000002},13.06,12.54,10.95,27.14,15.280000000000001,97.73]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"32-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,70,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":28}]
[null,"10-34-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,8,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,7,1,50,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.23},11.5]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2},1]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.171875},1.03]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.25,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.25,10.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.71875},4.51]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.15,1.92,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.96875},0.86]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":60},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},6.6]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":0}]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":95.800000000000011}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":193.53000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":151.11000000000001},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":4.1555250000000008}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":197.68552500000004}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1290},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*2","v":77.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1290},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*2","v":34.840000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":329.92552500000011}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.5017587500000005}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.4987587500000021}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"78-Wheat","index":84,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[41,2,41,4],[44,2,44,4],[43,2,43,4],[36,2,36,4],[37,2,37,4],[39,2,39,4],[40,2,40,4],[42,2,42,4],[38,2,38,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[70,6,70,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[60,2,60,4],[65,5,65,6],[58,2,58,4],[59,2,59,4],[69,2,69,4],[69,6,69,7],[63,1,63,2]]}
[]
[null,"Region","Southwest",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","80 bushel",null,"acre/inches"]
[null,"Cropping System ","Wheat before Corn, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":80},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"78-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":13},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"78-Wheat, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 78-Wheat, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":0.6},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0.9},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":1.08},4.03]
[5,"No-Till Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.29},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":1.32},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0.79},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":1.57},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":2.4700000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":3.21},11.65]
[6,"Spread Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":1.97},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.79},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0.75},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":2.33},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":0},5.84]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.28999999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.6},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0.9},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":1.08},4.03]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},""]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},""]
[10,"Combine Small Grain",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.44},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":3.42},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":7.56},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":0.95},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":8.08},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":3.67},27.12]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.45},{"$f":"SUM(F12:F31)","v":6.58},10.55,5.52,17.380000000000003,12.28,64.760000000000005]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"2,4-D Ester LV4",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":2}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"2,4-D Ester LV4",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"2,4-D Ester LV4",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":2}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.6]
[null,"10-34-0",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,8,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,60,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.23},13.8]
[null,"46-0-0",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,120,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.43},51.6]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,0.3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Additive"},null,null,7,0.1,6,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.171875},0.1]
[null,"2,4-D Ester LV4",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,0.2,0.5,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2},0.2]
["*","Aerial Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},3]
["*","Quilt Xcel",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.25,10.5,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":1.71875},4.51]
["**","Aerial Spray",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.15,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.15,1.92,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":2.96875},0.86]
[null,"Haul Grain Bushels",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":80},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":0.11},8.8000000000000007]
[null,"Scouting Dryland Wheat",{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":7},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":7}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":13},{"$f":"IF(B61=0,0,J61)","v":13}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":150.07000000000002}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":214.83000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":185.17},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":5.0921750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":219.92217500000004}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*1.5","v":71.324999999999989}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*1.5","v":32.099999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":343.34717499999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.0295271874999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.2918396874999996}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"79-Wheat","index":85,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[58,2,58,4],[57,2,57,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[63,1,63,2],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[59,2,59,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","105 bushel",null,"acre/inches",6]
[null,"Cropping System ","after Dry Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":105},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"79-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"79-Wheat, Panhandle, No Till, after Dry Beans, 105 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 79-Wheat, Panhandle, No Till, after Dry Beans, 105 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.29},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.32},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.57},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4700000000000002},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":3.21},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.65}]
[2,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":5.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":29.06},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.06},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":10.38},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":3.91},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":5.7},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":56.32}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":4.03}]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Small Grain",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.44},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":3.42},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":7.56},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":8.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":3.67},27.12]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.889999999999999},{"$f":"SUM(F12:F31)","v":34.01},10.7,13.5,15.360000000000001,13.66,99.12]
[]
[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,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,120,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.23},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":27.6}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,130,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.43333333333333335},56.33]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2},1]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.171875},1.03]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},10]
["*","Prosaro 421 SC",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,4,1,7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.65625},18.59]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Mustang Maxx",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},0.42]
["**","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.05,1.92,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.96875},0.28999999999999998]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":105},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},11.55]
[null,"Scouting Irrigated Wheat",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},9,9]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":169.60999999999999}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":268.73}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":239.71},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":6.5920250000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":275.322025}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":406.90202499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.8660192857142857}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.8752573809523807}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"80-Wheat","index":86,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[63,1,63,2]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","90 bushel",null,"acre/inches",6]
[null,"Cropping System ","in Rotation",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":90},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"80-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"80-Wheat, Panhandle, No Till, in Rotation, 90 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 80-Wheat, Panhandle, No Till, in Rotation, 90 bushel Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.08},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.03}]
[2,"No-Till Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.29},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":1.32},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":1.57},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":2.4700000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.65}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.28999999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":0.6},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.08},4.03]
[4,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":6.94},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":17.11},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":1.76},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":10.79},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":3.07},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":5.92},45.59]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},""]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Small Grain",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":3.42},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":7.56},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":8.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":3.67},27.12]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":14.57},{"$f":"SUM(F12:F31)","v":22.269999999999996},10.69,14.509999999999998,15.42,14.959999999999999,92.420000000000016]
[]
[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,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"Sharpen",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":7.03125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"MSO",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,16,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.17578125},2.81]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,120,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.23},27.6]
[null,"11-52-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,40,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.23},9.1999999999999993]
[null,"2,4-D Ester LV4",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2},1]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.171875},1.03]
[null,"32-0-0 (Applied by Pivot)",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,125,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.4},50]
[null,"Electricity Fixed",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Other"},null,null,4,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":30},30]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},10]
["*","Prosaro 421 SC",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,1,7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":2.65625},18.59]
["**","Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},1.5]
["**","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.42]
["**","Warrior II/Zeon",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,1.92,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":2.96875},0.56999999999999995]
[null,"Scouting Irrigated Wheat",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},9,9]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":90},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},9.9]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":201.73}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":294.14999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":263.77},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":7.2536749999999985}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":301.40367499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":76.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2565},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":34.630000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":432.98367499999995}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bushel"},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.6183741666666664}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.8109297222222214}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"81-Cover Crop","index":87,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"81-Cover Crop"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"81-Cover Crop, Conventional Tillage"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 81-Cover Crop, Conventional Tillage"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.36},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":5.4},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":1.22},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":13.08}]
[2,"Broadcast Seed","Custom",null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":""}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0.63},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":1.43},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":1.97},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":1.62},8.91]
[4,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":4.3499999999999996},{"$f":"SUM(F12:F31)","v":3.41},1.23,2.79,7.37,2.84,21.990000000000002]
[]
[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,"Cover Crop",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":15},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":15}]
[null,"Broadcast Seed",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Custom"},null,null,2,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":5}]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":20}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":41.99}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":31.78},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":0.87395000000000012}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":42.863950000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":42.863950000000003}]
[]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"82-Cover Crop Grazing","index":88,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[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],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System","No Till",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"82-Cover Crop Grazing"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"82-Cover Crop Grazing, No Till"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget 82-Cover Crop Grazing, No Till"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.29},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":1.32},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":1.57},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":2.4700000000000002},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":3.21},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.65}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0.9},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":1.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.03}]
[3,null,null,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},0]
[4,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":3.24},{"$f":"SUM(F12:F31)","v":1.53},1.08,2.17,3.37,4.29,15.68]
[]
[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,"Cover Crop Grazing Mix",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":25}]
["*","2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K60)","v":30.75}]
[null,"* Cannot use with some cover crops."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":46.43}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":38.770000000000003},"cash expense @",null,{"$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":"E66*H66*'General Variables'!$B$12/12","v":1.0661750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":47.496175000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":47.496175000000001}]
[]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"Master","index":89,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,0,5,12],[1,6,1,7],[3,2,3,4],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[47,2,47,4],[46,2,46,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[34,11,35,11],[9,10,10,10],[9,11,10,11],[9,8,9,9],[6,1,6,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System",null,null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),0)","v":0},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"Master"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"Master"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2020 Budget Master"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.27 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,null,null,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":""},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,15,FALSE)*C12,2)))","v":""},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$99,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$99,21,FALSE)*$C12,2)))","v":""},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":0}]
[2,null,null,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$99,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$99,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":0}]
[3,null,null,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$99,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$99,21,FALSE)*$C14,2)))","v":""},0]
[4,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$99,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$99,21,FALSE)*$C15,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$99,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$99,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$99,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$99,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$99,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$99,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$99,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$99,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$99,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$99,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$99,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$99,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$99,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$99,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$99,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$99,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$99,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$99,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$99,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$99,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$99,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$99,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$99,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$99,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$99,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$99,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$99,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$99,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$99,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$99,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$99,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$99,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":0},{"$f":"SUM(F12:F31)","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,{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":""},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":""},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":0}]
[null,null,{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":""},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":""},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0}]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":{"$error":"#N/A"}},{"$f":"IF(B61=0,0,J61)","v":{"$error":"#N/A"}}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":{"$error":"#N/A"}}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#N/A"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#N/A"}},"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":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#N/A"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#N/A"}}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per "},"^Ownership and RE Opportunity not included in cash costs.",null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":0}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per "},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,\"\",K72/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A130=\"\",\"\",Operations!A130)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Corn Bt, ECB, RW, & RIB"}]
[null,{"$f":"IF(Operations!A131=\"\",\"\",Operations!A131)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Corn Bt, ECB, RW, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Corn Enlist, Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Corn RR2, LL"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Corn SmartStax RIB Complete "}]

{"sheet":"Stop","index":90,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Budget Listing","index":91,"n_rows":88,"n_cols":12,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Budgets","Cash BE",null,null,null,null,null,"Crop","Page"]
[1,"Alfalfa",{"$f":"\"'\"&A2&\"-\"&B2&\"'!\"","v":"'1-Alfalfa'!"},{"$f":"INDIRECT(C2&\"A6\")","v":"1-Alfalfa, Conventional Tillage, Fall Establishment, Dryland"},{"$f":"IF(INDIRECT($C2&\"K75\")=0,\"N/A\",INDIRECT($C2&\"K75\"))","v":""},null,null,null,null,null,{"$f":"D2","v":"1-Alfalfa, Conventional Tillage, Fall Establishment, Dryland"},12]
[2,"Alfalfa",{"$f":"\"'\"&A3&\"-\"&B3&\"'!\"","v":"'2-Alfalfa'!"},{"$f":"INDIRECT(C3&\"A6\")","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"},{"$f":"IF(INDIRECT($C3&\"K75\")=0,\"N/A\",INDIRECT($C3&\"K75\"))","v":""},null,null,null,null,null,{"$f":"D3","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"},{"$f":"L2+1","v":13}]
[3,"Alfalfa","'3-Alfalfa'!","3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland","",null,null,null,null,null,"3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland",{"$f":"L3+1","v":14}]
[4,"Alfalfa","'4-Alfalfa'!","4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield, Dryland",161.32237500000002,null,null,null,null,null,"4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield, Dryland",15]
[5,"Alfalfa","'5-Alfalfa'!","5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield, Dryland",172.95147321428573,null,null,null,null,null,"5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield, Dryland",16]
[6,"Alfalfa","'6-Alfalfa'!","6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated",175.3001907894737,null,null,null,null,null,"6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated",17]
[7,"Alfalfa","'7-Alfalfa'!","7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated",176.23873750000001,null,null,null,null,null,"7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated",18]
[8,"Alfalfa","'8-Alfalfa'!","8-Alfalfa, Large Round Bales, Panhandle, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield, Gravity Irrigated, fed by canal",176.29703999999998,null,null,null,null,null,"8-Alfalfa, Large Round Bales, Panhandle, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield, Gravity Irrigated, fed by canal",19]
[9,"Alfalfa","'9-Alfalfa'!","9-Alfalfa, Large Round Bales, 4.4 ton Yield, Dryland",64.510829545454541,null,null,null,null,null,"9-Alfalfa, Large Round Bales, 4.4 ton Yield, Dryland",20]
[10,"Alfalfa","'10-Alfalfa'!","10-Alfalfa, Large and Small Square Bales, 6.7 ton Yield, Pivot Irrigated Electric",100.59785074626865,null,null,null,null,null,"10-Alfalfa, Large and Small Square Bales, 6.7 ton Yield, Pivot Irrigated Electric",21]
[11,"Alfalfa","'11-Alfalfa'!","11-Alfalfa, Roundup Ready®, Large and Small Square Bales, 6.8 ton Yield, Pivot Irrigated Electric",101.16499264705884,null,null,null,null,null,"11-Alfalfa, Roundup Ready®, Large and Small Square Bales, 6.8 ton Yield, Pivot Irrigated Electric",22]
[12,"Alfalfa","'12-Alfalfa'!","12-Alfalfa, Panhandle, Large and Small Square Bales, 6.6 ton Yield, Pivot Irrigated Electric",76.03394696969697,null,null,null,null,null,"12-Alfalfa, Panhandle, Large and Small Square Bales, 6.6 ton Yield, Pivot Irrigated Electric",23]
[13,"Alfalfa","'13-Alfalfa'!","13-Alfalfa, Large Square Bales, 6.6 ton Yield, Gravity Irrigated, fed by canal",83.579795454545447,null,null,null,null,null,"13-Alfalfa, Large Square Bales, 6.6 ton Yield, Gravity Irrigated, fed by canal",24]
[14,"Alfalfa","'14-Alfalfa'!","14-Alfalfa, Roundup Ready®, Large Square Bales, 6.8 ton Yield, Gravity Irrigated, fed by canal",81.65255514705882,null,null,null,null,null,"14-Alfalfa, Roundup Ready®, Large Square Bales, 6.8 ton Yield, Gravity Irrigated, fed by canal",25]
[15,"Corn","'15-Corn'!","15-Corn, Conventional Tillage, Continuous, 100 bushel Yield, Dryland",4.73764875]
[16,"Corn","'16-Corn'!","16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield, Dryland",3.9615336363636362,null,null,null,null,null,"Crop","Page"]
[17,"Corn","'17-Corn'!","17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield, Dryland",3.7983070312499998,null,null,null,null,null,{"$f":"D16","v":"15-Corn, Conventional Tillage, Continuous, 100 bushel Yield, Dryland"},{"$f":"L15+1","v":26}]
[18,"Corn","'18-Corn'!","18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield, Dryland",3.3861811764705885,null,null,null,null,null,"16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield, Dryland",27]
[19,"Corn","'19-Corn'!","19-Corn, Bt, ECB, RR2, LL, & RIB, No Till, Continuous, 135 bushel Yield, Dryland",3.4401450000000002,null,null,null,null,null,"17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield, Dryland",28]
[20,"Corn","'20-Corn'!","20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield, Dryland",3.3796618055555561,null,null,null,null,null,"18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield, Dryland",29]
[21,"Corn","'21-Corn'!","21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield, Dryland",3.3734780357142857,null,null,null,null,null,"19-Corn, Bt, ECB, RR2, LL, & RIB, No Till, Continuous, 135 bushel Yield, Dryland",30]
[22,"Corn","'22-Corn'!","22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield, Dryland",3.3395656756756757,null,null,null,null,null,"20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield, Dryland",31]
[23,"Corn","'23-Corn'!","23-Corn, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield, Dryland",3.1179074137931031,null,null,null,null,null,"21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield, Dryland",32]
[24,"Corn","'24-Corn'!","24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield, Dryland",3.0966987179487182,null,null,null,null,null,"22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield, Dryland",33]
[25,"Corn","'25-Corn'!","25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield, Dryland",3.0310259615384614,null,null,null,null,null,"23-Corn, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield, Dryland",34]
[26,"Corn","'26-Corn'!","26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield, Gravity Irrigated, fed by a well",3.2947152040816325,null,null,null,null,null,"24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield, Dryland",35]
[27,"Corn","'27-Corn'!","27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield, Gravity Irrigated, fed by a well",3.0601822549019602,null,null,null,null,null,"25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield, Dryland",36]
[28,"Corn","'28-Corn'!","28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated, fed by a well",3.2752383999999992,null,null,null,null,null,"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield, Gravity Irrigated, fed by a well",37]
[29,"Corn","'29-Corn'!","29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield, Gravity Irrigated, fed by canal",3.3729271794871791,null,null,null,null,null,"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield, Gravity Irrigated, fed by a well",38]
[30,"Corn",{"$f":"\"'\"&A31&\"-\"&B31&\"'!\"","v":"'30-Corn'!"},"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric",3.2204576530612243,null,null,null,null,null,"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated, fed by a well",39]
[31,"Corn",{"$f":"\"'\"&A32&\"-\"&B32&\"'!\"","v":"'31-Corn'!"},"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric",3.1622531,null,null,null,null,null,"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield, Gravity Irrigated, fed by canal",40]
[32,"Corn",{"$f":"\"'\"&A33&\"-\"&B33&\"'!\"","v":"'32-Corn'!"},"32-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",2.8358457272727273,null,null,null,null,null,"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric",41]
[33,"Corn",{"$f":"\"'\"&A34&\"-\"&B34&\"'!\"","v":"'33-Corn'!"},"33-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",2.8983177272727274,null,null,null,null,null,"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric",42]
[34,"Corn",{"$f":"\"'\"&A35&\"-\"&B35&\"'!\"","v":"'34-Corn'!"},"34-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",2.9099378181818181,null,null,null,null,null,"32-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",43]
[35,"Corn","'35-Corn'!","35-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel",3.58800585106383,null,null,null,null,null,"33-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",44]
[36,"Corn","'36-Corn'!","36-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel",3.3037059183673469,null,null,null,null,null,"34-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",45]
[37,"Corn",{"$f":"\"'\"&A38&\"-\"&B38&\"'!\"","v":"'37-Corn'!"},"37-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield, Pivot Irrigated Electric",3.6010003846153849,null,null,null,null,null,"35-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel",{"$f":"L37+1","v":46}]
[38,"Corn","'38-Corn'!","38-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 205 bushel Yield, Pivot Irrigated Electric",3.3158779268292684,null,null,null,null,null,"36-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel",47]
[39,"Corn","'39-Corn'!","39-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Diesel",3.5655950000000001,null,null,null,null,null,"37-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 195 bushel Yield, Pivot Irrigated Electric",48]
[40,"Corn","'40-Corn'!","40-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel",37.014101785714288,null,null,null,null,null,"38-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 205 bushel Yield, Pivot Irrigated Electric",49]
[41,"Dry Beans","'41-Dry Beans'!","41-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric",21.188901851851853,null,null,null,null,null,"39-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Diesel",50]
[42,"Dry Beans","'42-Dry Beans'!","42-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal",21.30848796296296,null,null,null,null,null,"40-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel",51]
[43,"Dry Beans","'43-Dry Beans'!","43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",22.150734259259259]
[44,"Dry Beans","'44-Dry Beans'!","44-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",22.809205555555558,null,null,null,null,null,"Crop","Page"]
[45,"Grain Sorghum","'45-Grain Sorghum'!","45-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield, Dryland",3.0018828260869563,null,null,null,null,null,{"$f":"D42","v":"41-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric"},{"$f":"L43+1","v":52}]
[46,"Grain Sorghum","'46-Grain Sorghum'!","46-Grain Sorghum, No Till, 135 bushel Yield, Dryland",2.7734601851851854,null,null,null,null,null,{"$f":"D43","v":"42-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"},{"$f":"L46+1","v":53}]
[47,"Grain Sorghum","'47-Grain Sorghum'!","47-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland",2.7837283333333334,null,null,null,null,null,{"$f":"D44","v":"43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"},{"$f":"L47+1","v":54}]
[48,"Grain Sorghum","'48-Grain Sorghum'!","48-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel",2.8351622058823529,null,null,null,null,null,"44-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",55]
[49,"Grass","'49-Grass'!","49-Grass, Fall Establishment, Pivot Irrigated Diesel","",null,null,null,null,null,"45-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield, Dryland",56]
[50,"Grass Hay","'50-Grass Hay'!","50-Grass Hay, Large Round Bales, 2.2 ton Yield",98.659511363636341,null,null,null,null,null,"46-Grain Sorghum, No Till, 135 bushel Yield, Dryland",57]
[51,"Millet","'51-Millet'!","51-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland",8.0262863636363644,null,null,null,null,null,"47-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland",58]
[52,"Millet","'52-Millet'!","52-Millet, Panhandle, No Till, 22 cwt Yield, Dryland",7.1446250000000013,null,null,null,null,null,"48-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel",59]
[53,"Oats","'53-Oats'!","53-Oats, No Till, 85 bushel Yield, Dryland",3.5794394117647061,null,null,null,null,null,"49-Grass, Fall Establishment, Pivot Irrigated Diesel",60]
[54,"Pasture","'54-Pasture'!","54-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel",46.329043181818186,null,null,null,null,null,"50-Grass Hay, Large Round Bales, 2.2 ton Yield",61]
[55,"Peas","'55-Peas'!","55-Peas, Panhandle, No Till, 35 bushel Yield, Dryland",5.1778435714285713,null,null,null,null,null,"51-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland",62]
[56,"Sorghum-Sudan","'56-Sorghum-Sudan'!","56-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield, Dryland",60.529280000000007,null,null,null,null,null,"52-Millet, Panhandle, No Till, 22 cwt Yield, Dryland",63]
[57,"Soybeans","'57-Soybeans'!","57-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland",8.3203083333333332,null,null,null,null,null,"53-Oats, No Till, 85 bushel Yield, Dryland",64]
[58,"Soybeans","'58-Soybeans'!","58-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland",7.857918999999999,null,null,null,null,null,"54-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel",65]
[59,"Soybeans","'59-Soybeans'!","59-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland",7.9780461111111105,null,null,null,null,null,"55-Peas, Panhandle, No Till, 35 bushel Yield, Dryland",66]
[60,"Soybeans","'60-Soybeans'!","60-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated",9.0111000000000008,null,null,null,null,null,"56-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield, Dryland",67]
[61,"Soybeans","'61-Soybeans'!","61-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated, fed by a well",8.0915828571428552,null,null,null,null,null,"57-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland",68]
[62,"Soybeans","'62-Soybeans'!","62-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel",7.7362060000000001,null,null,null,null,null,"58-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland",69]
[63,"Soybeans","'63-Soybeans'!","63-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel",8.5546851562500006,null,null,null,null,null,"59-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland",70]
[64,"Soybeans","'64-Soybeans'!","64-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",7.3241275641025636,null,null,null,null,null,"60-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated",71]
[65,"Soybeans","'65-Soybeans'!","65-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",7.1968756410256418,null,null,null,null,null,"61-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated, fed by a well",72]
[66,"Soybeans","'66-Soybeans'!",{"$f":"INDIRECT(C67&\"A6\")","v":"66-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"},{"$f":"IF(INDIRECT($C67&\"K75\")=0,\"N/A\",INDIRECT($C67&\"K75\"))","v":7.2097852564102567},null,null,null,null,null,"62-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel",73]
[67,"Sugarbeet","'67-Sugarbeet'!","67-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",34.056593269230774,null,null,null,null,null,"63-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel",74]
[68,"Sugarbeet","'68-Sugarbeet'!","68-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",30.322008653846158,null,null,null,null,null,"64-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",75]
[69,"Sugarbeet","'69-Sugarbeet'!","69-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Pivot Irrigated Diesel",36.593251923076927,null,null,null,null,null,"65-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",76]
[70,"Sugarbeet","'70-Sugarbeet'!","70-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Pivot Irrigated Diesel",36.744130769230772,null,null,null,null,null,"66-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",77]
[71,"Sunflower","'71-Sunflower'!","71-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland",17.499667307692309,null,null,null,null,null,"67-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",{"$f":"L71+1","v":78}]
[72,"Sunflower","'72-Sunflower'!","72-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland",14.182775000000001,null,null,null,null,null,"68-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",79]
[73,"Sunflower","'73-Sunflower'!","73-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated",13.603311666666665,null,null,null,null,null,"69-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Pivot Irrigated Diesel",80]
[74,"Wheat","'74-Wheat'!","74-Wheat, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland",4.4826318181818179,null,null,null,null,null,"70-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Pivot Irrigated Diesel",81]
[75,"Wheat","'75-Wheat'!","75-Wheat, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland",4.896388571428572,null,null,null,null,null,"71-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland",82]
[76,"Wheat","'76-Wheat'!","76-Wheat, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland",5.2580303846153846,null,null,null,null,null,"72-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland",83]
[77,"Wheat","'77-Wheat'!","77-Wheat, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland",5.4987587500000021,null,null,null,null,null,"73-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated",84]
[78,"Wheat","'78-Wheat'!",{"$f":"INDIRECT(C79&\"A6\")","v":"78-Wheat, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland"},4.2918396874999996,null,null,null,null,null,"74-Wheat, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland",85]
[79,"Wheat","'79-Wheat'!",{"$f":"INDIRECT(C80&\"A6\")","v":"79-Wheat, Panhandle, No Till, after Dry Beans, 105 bushel Yield, Pivot Irrigated Diesel"},3.8752573809523807,null,null,null,null,null,"75-Wheat, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland",86]
[80,"Wheat","'80-Wheat'!","80-Wheat, Panhandle, No Till, in Rotation, 90 bushel Yield, Pivot Irrigated Electric",4.8109297222222214,null,null,null,null,null,"76-Wheat, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland",87]
[81,"Cover Crop","'81-Cover Crop'!","81-Cover Crop, Conventional Tillage","",null,null,null,null,null,"77-Wheat, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland",88]
[82,"Cover Crop Grazing","'82-Cover Crop Grazing'!","82-Cover Crop Grazing, No Till","",null,null,null,null,null,"78-Wheat, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland",89]
[]
[null,{"$f":"AVERAGE(Start:Stop!K75)","v":27.821367171650316}]
[]
[{"$f":"SUM(Start:Stop!K74)","v":1370.4208734779359}]
[{"$f":"SUM(Start:Stop!K75)","v":2114.4239050454239}]

{"sheet":"Crop after Crop Data","index":92,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Commodity Prices (Nov. 2009)",null,null,"Source:","Cornhusker economics 12 2 15"]
[null,"Corn after corn",3.44]
[null,"Corn after soybeans",3.44]
[null,"Corn after wheat",3.44]
[null,"Soybeans after corn",8.14]
[null,"Soybeans after soybeans",8.14]
[null,"Soybeans after wheat",9.6199999999999992]
[null,"Sorghum after corn",{"$f":"$E$10*0.56","v":3.1416000000000004},null,5.61,"per cwt"]
[null,"Sorghum after soybeans",{"$f":"$E$10*0.56","v":3.1416000000000004}]
[null,"Sorghum after wheat",{"$f":"$E$10*0.56","v":3.1416000000000004}]
[]
[]
[null,"Input Prices"]
[null,"32-0-0",0.47]
[null,"10-34-0",2.8]
[null,"28-0-0",0.32]
[null,"Hauling",0.11]
[null,"Drying",0.09]
[null,"Fuel",2.25]
[null,"Pivot",{"$f":"'30-Corn'!K15/'30-Corn'!C15","v":7.5988888888888892}]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"Irrigated Inputs",null,null,null,null,"Fertilizer"]
["Budget No",null,null,"Yield","Repairs($)","Fuel (gal)","Type","Amount(lbs)","Type","Amount(gal)","Seed ($)","Pesticide ($)","Custom Hire ($)","Labor ($)","Haul Grain ($/bushels)","Dry (($/bushels)","Test Sum","Water Applied (inches/acre)"]
[27,"Corn after corn","NoTill-Continuous",{"$f":"'30-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'30-Corn'!G33-'30-Corn'!G15+'30-Corn'!H33-'30-Corn'!H15","v":20.98},{"$f":"('30-Corn'!F33-'30-Corn'!F15)/2.25","v":3.0044444444444451},"32-0-0",{"$f":"'30-Corn'!H46","v":0.5},"10-34-0",{"$f":"'30-Corn'!H45","v":4},{"$f":"'30-Corn'!K42+'30-Corn'!K43","v":133.69999999999999},{"$f":"SUM('30-Corn'!K37:K41,'30-Corn'!K44,'30-Corn'!K47:K50,'30-Corn'!K52:K53,'30-Corn'!K55)","v":161.96999999999997},{"$f":"SUM('30-Corn'!J51,'30-Corn'!J54,'30-Corn'!J58)","v":1.5162500000000001},{"$f":"('30-Corn'!E33-'30-Corn'!E15)","v":13.499999999999998},{"$f":"'30-Corn'!J56","v":12},{"$f":"'30-Corn'!J57","v":""},0,9]
[32,"Corn after soybeans","NoTill-After Soybeans",{"$f":"'32-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'32-Corn'!G33-'32-Corn'!G15+'32-Corn'!H33-'32-Corn'!H15","v":21.44},{"$f":"('32-Corn'!F33-'32-Corn'!F15)/2.25","v":3.0711111111111111},"32-0-0",180,"10-34-0",6,{"$f":"'32-Corn'!K43+'32-Corn'!K44","v":134.07999999999998},{"$f":"SUM('32-Corn'!K37:K42,'32-Corn'!K47:K50,'32-Corn'!K52:K53,'32-Corn'!K55)","v":86.440000000000012},{"$f":"'32-Corn'!J51+'32-Corn'!J54+'32-Corn'!J58","v":{"$error":"#VALUE!"}},{"$f":"('32-Corn'!E33-'32-Corn'!E15)","v":14.03},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09},0,9]
[null,"Corn after wheat"]
[55,"Soybeans after corn","NoTill",{"$f":"'62-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'62-Soybeans'!G33-'62-Soybeans'!G17+'62-Soybeans'!H33-'62-Soybeans'!H17","v":17.579999999999998},{"$f":"('62-Soybeans'!F33-'62-Soybeans'!F17)/2.25","v":2.5155555555555558},0,0,0,0,{"$f":"'62-Soybeans'!K41","v":64},{"$f":"SUM('62-Soybeans'!K37:K40,'62-Soybeans'!K42:K44,'62-Soybeans'!K46,'62-Soybeans'!K48)","v":80.14},{"$f":"'62-Soybeans'!K47+'62-Soybeans'!K50","v":9.1999999999999993},{"$f":"'62-Soybeans'!E33-'62-Soybeans'!E17","v":9.48},{"$f":"C19","v":0.11},0,0,6]
[56,"Soybeans after soybeans","NoTill-Continuous",{"$f":"'63-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'63-Soybeans'!G33-'63-Soybeans'!G17+'63-Soybeans'!H33-'63-Soybeans'!H17","v":17.579999999999998},{"$f":"('63-Soybeans'!F33-'63-Soybeans'!F17)/2.25","v":2.5155555555555558},0,0,0,0,{"$f":"'63-Soybeans'!K41","v":62},{"$f":"SUM('63-Soybeans'!K37:K40,'63-Soybeans'!K42:K43,'63-Soybeans'!K45,'63-Soybeans'!K47)","v":55.07},{"$f":"'63-Soybeans'!K46+'63-Soybeans'!K49","v":14},{"$f":"'63-Soybeans'!E33-'63-Soybeans'!E17","v":9.48},{"$f":"C19","v":0.11},0,0,6]
[null,"Soybeans after wheat"]
[41,"Sorghum after corn","NoTill",{"$f":"'48-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'48-Grain Sorghum'!G33-'48-Grain Sorghum'!G18+'48-Grain Sorghum'!H33-'48-Grain Sorghum'!H18","v":20.36},{"$f":"('48-Grain Sorghum'!F33-'48-Grain Sorghum'!F18)/C21","v":3.3599999999999994},"32-0-0",150,"10-34-0",6,{"$f":"'48-Grain Sorghum'!K44","v":21},{"$f":"SUM('48-Grain Sorghum'!K37:K39,'48-Grain Sorghum'!K41:K42,'48-Grain Sorghum'!K45:K46,'48-Grain Sorghum'!K48)","v":68.570000000000007},{"$f":"'48-Grain Sorghum'!K47+'48-Grain Sorghum'!K50","v":8.5},{"$f":"'48-Grain Sorghum'!E33-'48-Grain Sorghum'!E18","v":14.629999999999999},{"$f":"C19","v":0.11},null,null,{"$f":"'48-Grain Sorghum'!K3","v":6}]
[null,"Sorghum after soybeans","NoTill",{"$f":"D34+5","v":{"$error":"#REF!"}},{"$f":"E34","v":20.36},{"$f":"F34","v":3.3599999999999994},{"$f":"G34","v":"32-0-0"},{"$f":"H34-30","v":120},{"$f":"I34","v":"10-34-0"},{"$f":"J34","v":6},21,68.570000000000007,8.5,14.629999999999999,0.11,null,null,{"$f":"R34","v":6}]
[null,"Sorghum after wheat"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Dryland Inputs",null,null,null,null,"Fertilizer"]
["Budget",null,null,"Yield","Repairs($)","Fuel (gal)","Type","Amount(lbs)","Type","Amount(lbs)","Seed ($)","Pesticide ($)","Custom Hire ($)","Labor ($)","Haul Grain ($/bushels)","Dry (($/bushels)","Test Sum"]
[17,"Corn after corn","NoTill-Continuous",{"$f":"'19-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'19-Corn'!G33+'19-Corn'!H33","v":16.82},{"$f":"'19-Corn'!F33/C21","v":2.4533333333333331},"32-0-0",{"$f":"'19-Corn'!H40","v":120},"10-34-0",6,{"$f":"'19-Corn'!K42+'19-Corn'!K43","v":80.45},{"$f":"SUM('19-Corn'!K37:K39,'19-Corn'!K41,'19-Corn'!K44,'19-Corn'!K46:K48,'19-Corn'!K50:K51)","v":76.36},{"$f":"'19-Corn'!K49+'19-Corn'!K54","v":0.56000000000000005},{"$f":"'19-Corn'!E33","v":11.22},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[21,"Corn after soybeans","NoTill-After Soybeans",{"$f":"'23-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'23-Corn'!G33+'23-Corn'!H33","v":17.41},{"$f":"'23-Corn'!F33/C21","v":2.52},{"$f":"G41","v":"32-0-0"},{"$f":"'23-Corn'!H40","v":85},{"$f":"I41","v":"10-34-0"},{"$f":"J41","v":6},{"$f":"'23-Corn'!K41+'23-Corn'!K42","v":77.510000000000005},{"$f":"SUM('23-Corn'!K37:K39,'23-Corn'!K44:K50,'23-Corn'!K52:K53)","v":32.299999999999997},{"$f":"'23-Corn'!K51+'23-Corn'!K56","v":0.5},{"$f":"'23-Corn'!E33","v":11.87},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[null,"Corn after wheat",0]
[51,"Soybeans after corn","NoTill",{"$f":"'58-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'58-Soybeans'!G33+'58-Soybeans'!H33","v":16.829999999999998},{"$f":"'58-Soybeans'!F33/C21","v":2.4133333333333331},null,null,null,null,{"$f":"'58-Soybeans'!K44","v":58},{"$f":"SUM('58-Soybeans'!K37:K43,'58-Soybeans'!K45:K47,'58-Soybeans'!K49)","v":84.990000000000009},{"$f":"'58-Soybeans'!K48+'58-Soybeans'!K51","v":0.6},{"$f":"'58-Soybeans'!E33","v":9.7800000000000011},{"$f":"C19","v":0.11}]
[52,"Soybeans after soybeans","NoTill",{"$f":"'59-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'59-Soybeans'!G33+'59-Soybeans'!H33","v":15.94},{"$f":"'59-Soybeans'!F33/C21","v":2.3199999999999998},null,null,null,null,{"$f":"'59-Soybeans'!K41","v":58},{"$f":"SUM('59-Soybeans'!K37:K40,'59-Soybeans'!K42:K43,'59-Soybeans'!K45)","v":51.04},{"$f":"'59-Soybeans'!K44+'59-Soybeans'!K47","v":5.55},{"$f":"'59-Soybeans'!E33","v":8.83},{"$f":"C19","v":0.11}]
[null,"Soybeans after wheat",0]
[39,"Sorghum after corn",0,{"$f":"'46-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'46-Grain Sorghum'!G33+'46-Grain Sorghum'!H33","v":18.009999999999998},{"$f":"'46-Grain Sorghum'!F33/C21","v":2.6711111111111112},"32-0-0",{"$f":"'46-Grain Sorghum'!H40","v":120},"10-34-0",6,{"$f":"'46-Grain Sorghum'!K44","v":14},{"$f":"SUM('46-Grain Sorghum'!K37:K39,'46-Grain Sorghum'!K41:K42,'46-Grain Sorghum'!K45:K46,'46-Grain Sorghum'!K48)","v":68.570000000000007},{"$f":"'48-Grain Sorghum'!K47+'48-Grain Sorghum'!K50","v":8.5},{"$f":"'46-Grain Sorghum'!E33","v":11.71},{"$f":"C19","v":0.11}]
["39 modified","Sorghum after soybeans","NoTill",{"$f":"D47+5","v":{"$error":"#REF!"}},{"$f":"E47","v":18.009999999999998},{"$f":"F47","v":2.6711111111111112},"32-0-0",{"$f":"H47-30","v":90},"10-34-0",6,14,68.570000000000007,8.5,11.71,0.11]
[null,"Sorghum after wheat","NoTill"]

{"sheet":"Formulas","index":93,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Cart","85 bu",{"$f":"IF(B3=0,\"\",'General Variables'!$B$4*VLOOKUP(B3,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$99,9,FALSE)*LEFT(C3,2))","v":1.517857142857143},{"$f":"IF(B3=0,0,IF(VLOOKUP(B3,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B3,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B3,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B3,Operations!$A$2:$U$99,9,FALSE)*LEFT(C3,2))","v":0.43225811688311683},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$99,9,FALSE)*LEFT(C3,2))","v":0.52303474999999999},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$99,15,FALSE)*LEFT(C3,2))","v":0.77807319788049112},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$99,9,FALSE)*LEFT(C3,2))","v":1.6330298201051276},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$99,21,FALSE)*LEFT(C3,2))","v":0.45838068583375707},{"$f":"SUM(D3:I3)","v":5.3426337135596356}]
[null,"Cart","100 bu",{"$f":"IF(B4=0,\"\",'General Variables'!$B$4*VLOOKUP(B4,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$99,9,FALSE)*LEFT(C4,3))","v":1.785714285714286},{"$f":"IF(B4=0,0,IF(VLOOKUP(B4,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B4,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B4,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B4,Operations!$A$2:$U$99,9,FALSE)*LEFT(C4,3))","v":0.50853896103896101},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$99,9,FALSE)*LEFT(C4,3))","v":0.61533499999999997},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$99,15,FALSE)*LEFT(C4,3))","v":0.91538023280057779},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$99,9,FALSE)*LEFT(C4,3))","v":1.9212115530648561},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$99,21,FALSE)*LEFT(C4,3))","v":0.53927139509853772},{"$f":"SUM(D4:I4)","v":6.2854514277172182}]
[null,"Ditch Irrigation","22 AI",{"$f":"IF(B5=0,\"\",'General Variables'!$B$4*VLOOKUP(B5,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B5,Operations!$A$2:$U$99,9,FALSE)*LEFT(C5,2))","v":30.555555555555554},null,null,null,null,null,{"$f":"SUM(D5:I5)","v":30.555555555555554}]
[null,"PivotE 125’Lift","16 AI",{"$f":"IF(B6=0,\"\",'General Variables'!$B$4*VLOOKUP(B6,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$99,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,IF(VLOOKUP(B6,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B6,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B6,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B6,Operations!$A$2:$U$99,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$99,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations!$A$2:$U$99,15,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$99,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations!$A$2:$U$99,21,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"SUM(D6:I6)","v":{"$error":"#N/A"}}]
[null,"PivotD 125’Lift","9 AI",{"$f":"IF(B7=0,\"\",'General Variables'!$B$4*VLOOKUP(B7,Operations!$A$2:$U$99,10,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$99,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,IF(VLOOKUP(B7,Operations!$A$2:$U$99,12,FALSE)=0,VLOOKUP(B7,Operations!$A$2:$U$99,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B7,Operations!$A$2:$U$99,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B7,Operations!$A$2:$U$99,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$99,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations!$A$2:$U$99,15,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations!$A$2:$U$99,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$99,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations!$A$2:$U$99,21,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"SUM(D7:I7)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"SUM(Start:Stop!K74)","v":1370.4208734779359}]
[null,{"$f":"SUM(Start:Stop!K75)","v":2114.4239050454239},null,null,{"$f":"'81-Cover Crop'!K12+'82-Cover Crop Grazing'!K12","v":24.73}]
[null,{"$f":"SUM(Start:Stop!K76)","v":0}]
[null,{"$f":"SUM(Start:Stop!K77)","v":0}]
[null,{"$f":"SUM(Start:Stop!K78)","v":0}]
[null,{"$f":"SUM(Start:Stop!K79)","v":0}]
[null,{"$f":"SUM(Start:Stop!K80)","v":0}]
[null,{"$f":"SUM(Start:Stop!K81)","v":0}]
[null,{"$f":"SUM(Start:Stop!K82)","v":0}]
[null,{"$f":"SUM(Start:Stop!K83)","v":0}]
[null,{"$f":"SUM(Start:Stop!K84)","v":0}]
[null,{"$f":"SUM(Start:Stop!K85)","v":0}]
[null,{"$f":"SUM(Start:Stop!K86)","v":0}]
[null,{"$f":"SUM(Start:Stop!K87)","v":0}]
[null,{"$f":"SUM(Start:Stop!K88)","v":0}]
[null,{"$f":"SUM(Start:Stop!K89)","v":0}]
[null,{"$f":"SUM(Start:Stop!K90)","v":0}]
[null,{"$f":"SUM(Start:Stop!K91)","v":0}]
[null,{"$f":"SUM(Start:Stop!K92)","v":0}]
[null,{"$f":"SUM(Start:Stop!K93)","v":0}]
[null,{"$f":"SUM(Start:Stop!K94)","v":0}]
[null,{"$f":"SUM(Start:Stop!K95)","v":0}]
[null,{"$f":"SUM(Start:Stop!K96)","v":0}]

{"sheet":"Depreciation Graph","index":94,"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 "]