{"text_format":"1","workbook":"xlsx","n_sheets":97,"sheets":["Title","General Variables","Materials","Operations","Power Units","Crop Insurance","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-Corn","42-Dry Beans","43-Dry Beans","44-Dry Beans","45-Dry Beans","46-Grain Sorghum","47-Grain Sorghum","48-Grain Sorghum","49-Grain Sorghum","50-Grass","51-Grass Hay","52-Millet-Proso","53-Millet-Proso","54-Oats","55-Pasture","56-Peas","57-Sorghum-Sudan","58-Soybeans","59-Soybeans","60-Soybeans","61-Soybeans","62-Soybeans","63-Soybeans","64-Soybeans","65-Soybeans","66-Soybeans","67-Soybeans","68-Sugarbeet","69-Sugarbeet","70-Sugarbeet","71-Sugarbeet","72-Sunflower","73-Sunflower","74-Sunflower","75-Wheat-Spring","76-Wheat-Winter","77-Wheat-Winter","78-Wheat-Winter","79-Wheat-Winter","80-Wheat-Winter","81-Wheat-Winter","82-Wheat-Winter","83-Cover Crop","Start","84-Cover Crop Grazing","Master","Stop","Budget Listing","Crop after Crop Data","Formulas","Depreciation Graph"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":2,"defined_names":243,"comments":0,"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":52,"n_cols":15,"rows_kept":52,"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 October 2022)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The following individuals contributed to these budgets in their specialty area:"]
[null,null,null,"Cody Creech",null,null,"Extension Dryland Cropping Systems"]
[null,null,null,"Robert Harveson",null,null,"Extension Plant Pathologist - Specialty Crops"]
[null,null,null,"Tamra Jackson-Ziems",null,null,"Extension Plant Pathologist - Corn and Sorghum"]
[null,null,null,"Paul Jasa",null,null,"Extension Biological Systems Engineer"]
[null,null,null,"Nevin Lawrence",null,null,"Extension Weed Management"]
[null,null,null,"Dylan Mangel",null,null,"Extension Plant Pathologist - Soybeans"]
[null,null,null,"Jay Parsons",null,null,"Extension Biosystems Economist /Professor - Agricultural Economics"]
[null,null,null,"Chris Proctor",null,null,"Extension Educator - Weed Management"]
[null,null,null,"Stephen Wegulo",null,null,"Extension Plant Pathologist - Wheat and Ornamental"]
[null,null,null,"Robert Wright",null,null,"Extension Entomologist"]

{"sheet":"General Variables","index":1,"n_rows":35,"n_cols":16,"rows_kept":35,"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",2023,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",3.83,"/ gal",null,"Dryland (State)",3900]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",745]
["Diesel & Lube",{"$f":"B5*B6","v":4.4044999999999996},"/ gal",null,"Gravity (State)",7055]
["Elect. Price",0.1074,"/ kWh",null,"Gravity (Panhandle)",3370,null,null,null,null,null,null,null,null,null,"Tillage System"]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",7730]
["Investment Interest Rate",0.03,null,null,"Pivot (Panhandle)",3710,null,null,null,null,null,null,null,null,null,"Conventional Tillage"]
["Operations Borrowing Rate",6.5000000000000002E-2,null,null,"Dryland (Southwest)",1560,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",1.4E-2,null,null,"Pivot (Marginal Land)",5235,null,null,null,null,null,null,null,null,null,"Strip Till"]
["Overhead Cost per Acre ",30,null,null,"Dryland (Eastern)",7525,null,null,null,null,null,null,null,null,null,"Stubble Mulch Fallow"]
["Overhead Cost per Acre- Small Grains",25,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 multi-peril 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,"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 Diesel, 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":"Materials","index":2,"n_rows":170,"n_cols":8,"rows_kept":170,"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",0.45,"pound","pound",1,{"$f":"IF(G2=0,0,D2/G2)","v":0.45}]
[{"$f":"A2+1","v":2},"AMS","Additive",0.45,"pound","ounce",16,2.8125000000000001E-2]
[{"$f":"A3+1","v":3},"Approved adjuvant","Additive",2.25,"acre","acre",1,2.25]
[4,"Crop Oil Concentrate","Additive",12,"gallon","pint",8,1.5]
[5,"MSO","Additive",22,"gallon","ounce",128,0.171875]
[6,"NIS","Additive",26,"gallon","ounce",128,0.203125]
[7,"UAN","Additive",3.6,"gallon","pint",8,0.45]
[8,"Aerial Spray","Custom",10,"acre","acre",1,10]
[9,"Bale Lg Sq 1360 lb","Custom",17.079999999999998,"bale","ton",{"$f":"1360/2000","v":0.68},{"$f":"IF(G10=0,0,D10/G10)","v":25.117647058823525}]
[10,"Broadcast Seed","Custom",14,"acre","acre",1,14]
[11,"Chop, Haul, Pack","Custom",17,"ton","ton",1,17]
[12,"Dry 2 Points Removed","Custom",0.08,"bushel","bushel",1,0.08]
[13,"Haul & Apply Manure","Custom",7,"ton","ton",1,7]
[14,"Haul Beets","Custom",5,"ton","ton",1,5]
[15,"Haul Grain (Dry Beans)","Custom",0.3,"cwt","cwt",1,0.3]
[16,"Haul Grain (Millet)","Custom",0.26,"cwt","cwt",1,0.26]
[17,"Haul Grain (Sunflower)","Custom",0.32,"cwt","cwt",1,0.32]
[18,"Haul Grain Bushels","Custom",0.13,"bushel","bushel",1,0.13]
[19,"Load Large Square Bales","Custom",2.25,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},3.303964757709251]
[20,"Spray","Custom",8.5,"acre","acre",1,8.5]
[21,"10-34-0","Fertilizer",4.2,"gallon","gallon",1,4.2]
[22,"10-34-0-1Zn","Fertilizer",4.3,"gallon","gallon",1,4.3]
[23,"11-52-0","Fertilizer",0.48,"pound","pound",1,0.48]
[24,"28-0-0","Fertilizer",3.1,"gallon","lbs N",3,1.0333333333333334]
[25,"32-0-0","Fertilizer",1,"lbs N","lbs N",1,1]
[26,"32-0-0 (Applied by Pivot)","Fertilizer",1,"lbs N","lbs N",1,1]
[27,"32-0-0 (Applied by R2)","Fertilizer",1,"lbs N","lbs N",1,1]
[28,"46-0-0","Fertilizer",0.87,"lbs N","lbs N",1,0.87]
[29,"82-0-0","Fertilizer",0.85,"lbs N","lbs N",1,0.85]
[30,"Uncomposted manure","Fertilizer",4,"ton","ton",1,4]
[31,"Composted manure","Fertilizer",25,"ton","ton",1,{"$f":"IF(G32=0,0,D32/G32)","v":25}]
[32,"Aproach Prima","Fungicide",290,"gallon","ounce",128,2.265625]
[{"$f":"A33+1","v":33},"Copper","Fungicide",8,"pint","pint",1,8]
[34,"Headline AMP","Fungicide",219,"gallon","ounce",128,1.7109375]
[35,"Lucento ","Fungicide",575,"gallon","ounce",128,4.4921875]
[36,"Miravis Neo","Fungicide",240,"gallon","ounce",128,1.875]
[37,"Miravis Top","Fungicide",190,"gallon","ounce",128,1.484375]
[38,"Priaxor","Fungicide",580,"gallon","ounce",128,4.53125]
[39,"Proline 480 SC","Fungicide",690,"gallon","ounce",128,5.390625]
[40,"Prosaro 421 SC","Fungicide",350,"gallon","ounce",128,2.734375]
[41,"Quadris","Fungicide",240,"gallon","ounce",128,1.875]
[42,"Quilt Xcel","Fungicide",240,"gallon","ounce",128,1.875]
[43,"Revytek","Fungicide",400,"gallon","ounce",128,{"$f":"IF(G44=0,0,D44/G44)","v":3.125}]
[44,"Stratego YLD","Fungicide",640,"gallon","ounce",128,5]
[45,"Tilt","Fungicide",110,"gallon","ounce",128,0.859375]
[46,"Trivapro","Fungicide",225,"gallon","ounce",128,1.7578125]
[47,"2,4-D Amine","Herbicide",24,"gallon","pint",8,3]
[48,"2,4-D Ester LV4","Herbicide",34,"gallon","pint",8,4.25]
[49,"AAtrex 4L","Herbicide",22,"gallon","quart",4,5.5]
[50,"Acuron","Herbicide",85,"gallon","quart",4,21.25]
[51,"Aim 2EC","Herbicide",220,"quart","ounce",32,6.875]
[52,"Ally Extra SGW/TOTSOL","Herbicide",10,"ounce","ounce",1,10]
[53,"Armezon","Herbicide",22,"ounce","ounce",1,22]
[54,"Armezon Pro","Herbicide",180,"gallon","ounce",128,1.40625]
[55,"Atrazine 4L","Herbicide",22,"gallon","quart",4,5.5]
[56,"Atrazine 90 DF","Herbicide",5,"pound","pound",1,5]
[57,"Authority First DF","Herbicide",100,"pound","ounce",16,6.25]
[58,"Authority MTZ","Herbicide",40,"pound","ounce",16,2.5]
[59,"Authority Supreme","Herbicide",580,"gallon","ounce",128,4.53125]
[60,"Balance Flexx","Herbicide",5.4,"ounce","ounce",1,5.4]
[61,"Basagran 5L","Herbicide",85,"gallon","pint",8,10.625]
[62,"Beyond","Herbicide",580,"gallon","ounce",128,4.53125]
[63,"Bicep II Magnum","Herbicide",48,"gallon","quart",4,12]
[64,"Brox 2EC","Herbicide",65,"gallon","pint",8,{"$f":"IF(G65=0,0,D65/G65)","v":8.125}]
[65,"Callisto 4SC","Herbicide",350,"gallon","ounce",128,2.734375]
[66,"Chateau SW","Herbicide",80,"pound","ounce",16,5]
[67,"Dicamba","Herbicide",57,"gallon","ounce",128,0.4453125]
[68,"DiFlexx","Herbicide",245,"gallon","ounce",128,1.9140625]
[69,"DiFlexx DUO","Herbicide",115,"gallon","ounce",128,0.8984375]
[70,"Distinct","Herbicide",46,"gallon","ounce",128,0.359375]
[{"$f":"A71+1","v":71},"Dual Magnum","Herbicide",75,"gallon","pint",8,9.375]
[72,"Engenia","Herbicide",150,"gallon","ounce",128,1.171875]
[73,"Enlist DUO","Herbicide",45,"gallon","ounce ",128,0.3515625]
[74,"Enlist One","Herbicide",58,"gallon","pint",8,7.25]
[75,"Eptam 7E","Herbicide",64,"gallon","pint",8,8]
[76,"Fierce","Herbicide",137,"pound ","ounce ",16,8.5625]
[77,"Fierce MTZ","Herbicide",265,"gallon","pint",8,{"$f":"IF(G78=0,0,D78/G78)","v":33.125}]
[78,"FlexStar GT","Herbicide",55,"gallon","pint",8,6.875]
[79,"Glyphosate 5# w/Surfactant","Herbicide",40,"gallon","ounce",128,0.3125]
[80,"Gramoxone SL 2.0","Herbicide",43,"gallon","pint",8,5.375]
[81,"Huskie","Herbicide",120,"gallon","ounce",128,0.9375]
[82,"Landmaster BW","Herbicide",29,"gallon","ounce",128,0.2265625]
[83,"Laudis","Herbicide",660,"gallon","ounce",128,5.15625]
[84,"Liberty 280","Herbicide",80,"gallon","ounce ",128,0.625]
[85,"Lumax EZ","Herbicide",71,"gallon","quart",4,17.75]
[86,"Nortron SC","Herbicide",116,"gallon","ounce",128,0.90625]
[87,"Outlook","Herbicide",173,"gallon","ounce",128,1.3515625]
[88,"Peak","Herbicide",19,"ounce","ounce",1,19]
[89,"Prowl H2O","Herbicide",58,"gallon","pint",8,7.25]
[90,"Pursuit ","Herbicide",460,"gallon","ounce",128,3.59375]
[91,"Raptor","Herbicide",600,"gallon","ounce",128,4.6875]
[92,"Roundup PowerMax 3","Herbicide",55,"gallon","ounce",128,0.4296875]
[93,"Roundup WeatherMax","Herbicide",63,"gallon","ounce",128,0.4921875]
[94,"Rugged","Herbicide",44,"gallon","quart",4,11]
[95,"Scorch","Herbicide",70,"gallon","pint",8,8.75]
[96,"Select Max","Herbicide",123,"gallon","ounce",128,0.9609375]
[97,"Sharpen","Herbicide",935,"gallon","ounce",128,7.3046875]
[98,"Sonalan HFP","Herbicide",60,"gallon","pint",8,7.5]
[99,"Spartan 4F","Herbicide",250,"gallon","ounce",128,1.953125]
[100,"Status","Herbicide",5,"ounce","ounce",1,5]
[101,"Ultra Blazer","Herbicide",62,"gallon","ounce",128,0.484375]
[102,"Valor XLT","Herbicide",62,"pound","ounce",16,3.875]
[103,"Velpar L","Herbicide",115,"gallon","pint",8,14.375]
[104,"Vida","Herbicide",560,"gallon","ounce",128,4.375]
[105,"Warrant ","Herbicide",43,"gallon","pint",16,{"$f":"IF(G106=0,0,D106/G106)","v":2.6875}]
[106,"Warrant Ultra","Herbicide",62,"gallon","ounce",128,0.484375]
[107,"XtendiMax","Herbicide",73,"gallon","ounce",128,0.5703125]
[108,"Zidua Pro","Herbicide",590,"gallon","ounce",128,4.609375]
[109,"Zidua SC","Herbicide",830,"gallon","ounce",128,6.484375]
[110,"Asana XL","Insecticide",80,"gallon","ounce",128,0.625]
[111,"Brigade 2EC","Insecticide",180,"gallon","ounce",128,1.40625]
[112,"Capture LFR","Insecticide",380,"gallon","ounce",128,2.96875]
[113,"Mustang Maxx","Insecticide",220,"gallon","ounce",128,{"$f":"IF(G114=0,0,D114/G114)","v":1.71875}]
[114,"Regent 4 SC","Insecticide",11,"ounce","ounce",1,11]
[115,"Warrior II/Zeon","Insecticide",400,"gallon","ounce",128,3.125]
[116,"Electricity Fixed","Other",40,"acre","acre",1,40]
[117,"Electricity Usage","Other",0.1,"kw","kw",1,0.1]
[118,"Fence/Water Repairs","Other",260,"circle","acre",130,2]
[119,"Irrigation District O&M Charge","Other",35,"acre","acre",1,35]
[120,"Move Cattle","Other",25,"hour","hour",1,25]
[121,"Twine Large Round","Other",1.5,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},1.9493177387914231]
[122,"Twine Large Square","Other",1.23,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8061674008810571]
[123,"Twine Small Square","Other",0.47,"bale","ton",0.03,15.666666666666666]
[124,"Pasture, Range, & Forage Insurance","Other",1,"acre","acre",1,1]
[125,"Grass Drill","Rental",25,"acre","acre",1,25]
[126,"Seeder/Packer","Rental",20,"acre","acre",1,20]
[127,"Scouting Dry Beans","Scouting",11,"acre","acre",1,11]
[128,"Scouting Dryland Corn","Scouting",8,"acre","acre",1,8]
[129,"Scouting Dryland Soybeans","Scouting",8,"acre","acre",1,8]
[130,"Scouting Dryland Wheat","Scouting",8,"acre","acre",1,8]
[131,"Scouting Grain Sorghum","Scouting",8,"acre","acre",1,8]
[132,"Scouting Irrigated Corn","Scouting",13,"acre","acre",1,13]
[133,"Scouting Irrigated Soybeans","Scouting",13,"acre","acre",1,13]
[134,"Scouting Irrigated Wheat","Scouting",8,"acre","acre",1,8]
[{"$f":"A135+1","v":135},"Scouting Sugar Beets","Scouting",17,"acre","acre",1,17]
[136,"Alfalfa RR w/Inoculant","Seed",9,"pound","pound",1,9]
[137,"Alfalfa w/Inoculant","Seed",6.25,"pound","pound",1,6.25]
[138,"Corn","Seed",250,"bag","k seed",80,3.125]
[139,"Corn Bt, ECB, & RIB","Seed",280,"bag","k seed",80,3.5]
[140,"Corn Bt, ECB, RR2, LL, & RIB","Seed",280,"bag","k seed",80,3.5]
[141,"Corn Bt, ECB, RW, & RIB","Seed",310,"bag","k seed",80,3.875]
[142,"Corn Bt, ECB, RW, RR2, LL, & RIB","Seed",310,"bag","k seed",80,3.875]
[143,"Corn Enlist, Bt, ECB, & RIB","Seed",290,"bag","k seed",80,3.625]
[144,"Corn RR2, LL","Seed",270,"bag","k seed",80,{"$f":"IF(G145=0,0,D145/G145)","v":3.375}]
[145,"Corn SmartStax RIB Complete ","Seed",320,"bag","k seed",80,4]
[146,"Cover Crop","Seed",22,"acre","acre",1,22]
[147,"Cover Crop Grazing Mix","Seed",33,"acre","acre",1,33]
[148,"Edible Beans","Seed",93,"cwt","cwt",1,93]
[149,"Grass Seed","Seed",80,"acre","acre",1,80]
[150,"Millet (Proso)","Seed",0.75,"pound","pound",1,0.75]
[151,"Oats","Seed",11,"bushel","bushel",1,11]
[152,"Peas with inoculant","Seed",28,"bag","bushel",1,28]
[153,"RR2 Soybeans","Seed",65,"bag","bag",1,65]
[154,"RR2 Soybeans Treated","Seed",78,"bag","bag",1,78]
[155,"RR2 Soybeans Xtend","Seed",67,"bag","bag",1,67]
[156,"RR2 Soybeans Xtend Treated","Seed",80,"bag","bag",1,80]
[157,"Soybeans Enlist E3","Seed",65,"bag","k seed",1,{"$f":"IF(G158=0,0,D158/G158)","v":65}]
[158,"Soybeans Enlist E3 Treated","Seed",78,"bag","k seed",1,{"$f":"IF(G159=0,0,D159/G159)","v":78}]
[159,"Soybeans - LiberyLink Treated","Seed",78,"bag","k seed",1,{"$f":"IF(G160=0,0,D160/G160)","v":78}]
[160,"Soybean Seed Inoculant","Inoculant",7,"acre","acre",1,{"$f":"IF(G161=0,0,D161/G161)","v":7}]
[161,"Sorghum Safened/Insect","Seed",3.8,"pound","pound",1,3.8]
[162,"Sorghum Sudan","Seed",1,"pound","pound",1,1]
[163,"Sorghum Sudan (Treated)","Seed",1.3,"pound","pound",1,1.3]
[164,"Sorghum Sudan Brown (Treated)","Seed",1.7,"pound","pound",1,1.7]
[165,"Sorghum Sudan Brown Midrib","Seed",1.4,"pound","pound",1,1.4]
[166,"Sugar Beets RR Poncho","Seed",195,"acre","acre",1,195]
[167,"Sunflower Clearfield","Seed",400,"bag","k seed",250,1.6]
[168,"Wheat (Certified and Treated)","Seed",0.32,"pound","pound",1,0.32]
[169,"Wheat Cover Crop","Seed",0.2,"pound","pound",1,0.2]

{"sheet":"Operations","index":3,"n_rows":79,"n_cols":41,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,36,1,38],[15,36,18,38]]}
["Operation 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,20000,5,1000,15,1.1000000000000001,"Large Tractor",3.3,null,80096,{"$f":"IF(Operations!$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!$H3)","v":1.4007814058193542},{"$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!$I3)^0.5)^2)","v":38665.712297451813},{"$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!$I3)^0.5)^2)","v":36073.966500134527},{"$f":"IF(Operations!$N3=0,0,IF(Operations!$I3*Operations!$H3=0,0,(Operations!$P3-Operations!$Q3)/(Operations!$H3)))","v":2.5917457973172859},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$9/Operations!$H3)","v":0.77331424594903631},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$10/Operations!$H3)","v":1.1599713689235542},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.5250314121898763},null,"Baler - Large round "," HARVESTING "," 0.43 "," 1.8 ",1500,null,null," Harvest equipment ","Mowers "," 0.756 "," 0.067 ",null,null,null,"System Type","Life-yrs","Maintenance, % of capital cost",null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Bale Large Round","ton","Baler - Large round ","Balers ",57494,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!$I4)^0.5))^2))","v":57494},{"$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":1.9862392809690765},{"$f":"IF(Operations!$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":22541.831079480824},{"$f":"IF(Operations!$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":21016.530237108676},{"$f":"IF(Operations!$N4=0,0,IF(Operations!$I4*Operations!$H4=0,0,(Operations!$P4-Operations!$Q4)/(Operations!$H4)))","v":1.5253008423721477},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$9/Operations!$H4)","v":0.45083662158961646},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$10/Operations!$H4)","v":0.67625493238442469},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6523923963461886},null,"Baler - Rectangular "," HARVESTING "," 0.23 "," 1.8 ",2000,null,null," Harvest equipment ","Balers "," 0.852 "," 0.101 ",null,null,null,"Hand move lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Combine"}]
["Bale Large Square","ton","Baler - Large rectangular ","Balers ",174913,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!$I5)^0.5))^2))","v":174913},{"$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":0.7507249665765654},{"$f":"IF(Operations!$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":68578.622110224183},{"$f":"IF(Operations!$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":63938.225786401883},{"$f":"IF(Operations!$N5=0,0,IF(Operations!$I5*Operations!$H5=0,0,(Operations!$P5-Operations!$Q5)/(Operations!$H5)))","v":4.6403963238223005},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$9/Operations!$H5)","v":1.3715724422044837},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$10/Operations!$H5)","v":2.0573586633067253},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":8.0693274293335104},null,"Bean puller-windrower "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000,null,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 ",null,null,null,"End tow lateral",10,3,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump"}]
["Bale Small Square","Ton","Baler - Rectangular ","Balers ",34610,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!$I6)^0.5))^2))","v":34610},{"$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":5.5235245736147354},{"$f":"IF(Operations!$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":13569.638112861017},{"$f":"IF(Operations!$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":12651.443829031399},{"$f":"IF(Operations!$N6=0,0,IF(Operations!$I6*Operations!$H6=0,0,(Operations!$P6-Operations!$Q6)/(Operations!$H6)))","v":0.73455542706369448},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$9/Operations!$H6)","v":0.21711420980577628},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$10/Operations!$H6)","v":0.32567131470866439},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.2773409515781351},null,"Beet topper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200,null,null," Tillage equipment ","Plows "," 0.738 "," 0.051 ",null,null,null,"Side roll lateral",15,2,null,{"$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 ",124000,null,5,{"$f":"2000*220","v":440000},3300,1.1000000000000001,"Medium Tractor",3,null,{"$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":124000},{"$f":"IF(Operations!$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!$H7)","v":7.9833427281215692E-3},{"$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!$I7)^0.5)^2)","v":59860.022034608781},{"$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!$I7)^0.5)^2)","v":55847.630918106785},{"$f":"IF(Operations!$N7=0,0,IF(Operations!$I7*Operations!$H7=0,0,(Operations!$P7-Operations!$Q7)/(Operations!$H7)))","v":9.1190707193227194E-3},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$9/Operations!$H7)","v":2.7209100924822172E-3},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$10/Operations!$H7)","v":4.0813651387233254E-3},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.592134595052826E-2},null,"Chisel plow (Coulter)"," TILLAGE&PLANTING "," 0.28 "," 1.4 ",2000,null,null," Tillage equipment ","Disks and all other tillage equipment "," 0.891 "," 0.110 ",null,null,null,"Lateral",10,6,null,{"$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 ",80096,null,5,2000,11.092436974789917,1.1000000000000001,"Large 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!$I8)^0.5))^2))","v":80096},{"$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":2.8201510581621951},{"$f":"IF(Operations!$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":33325.29883172414},{"$f":"IF(Operations!$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":30943.649523550801},{"$f":"IF(Operations!$N8=0,0,IF(Operations!$I8*Operations!$H8=0,0,(Operations!$P8-Operations!$Q8)/(Operations!$H8)))","v":1.1908246540866694},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$9/Operations!$H8)","v":0.33325298831724143},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$10/Operations!$H8)","v":0.49987948247586206},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.023957124879773},null,"Combine "," HARVESTING "," 0.12 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Skid-steerloaders and all other vehicles "," 0.786 "," 0.063 ",0,null,null,"Traveling gun",15,6,null,{"$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 ",62533,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!$I10)^0.5))^2))","v":62533},{"$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":1.0897286124448811},{"$f":"IF(Operations!$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":21584.964710948629},{"$f":"IF(Operations!$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":20181.497560492946},{"$f":"IF(Operations!$N10=0,0,IF(Operations!$I10*Operations!$H10=0,0,(Operations!$P10-Operations!$Q10)/(Operations!$H10)))","v":2.8069343009113656},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$9/Operations!$H10)","v":0.86339858843794515},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$10/Operations!$H10)","v":1.2950978826569175},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.9654307720062283},null,"Cultivator - Field "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000,null,null," Miscellaneous equipment ","Manure spreaders and all other miscellaneous equipment "," 0.943 "," 0.111 ",null,null,null,"Center Pivot w/corner",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Combine Dryland Corn","acre","Combine ","Combines ",72868,null,5,1000,13,1.1000000000000001,"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!$I11)^0.5))^2))","v":72868},{"$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":0.50591909187185102},{"$f":"IF(Operations!$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":42426.915446823099},{"$f":"IF(Operations!$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":38601.284628329318},{"$f":"IF(Operations!$N11=0,0,IF(Operations!$I11*Operations!$H11=0,0,(Operations!$P11-Operations!$Q11)/(Operations!$H11)))","v":3.8256308184937806},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$9/Operations!$H11)","v":0.84853830893646209},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$10/Operations!$H11)","v":1.2728074634046929},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.946976590834935},null,"Cultivator - Row crop "," TILLAGE&PLANTING "," 0.17 "," 2.2 ",2000,null,null,"Center Pivot","Pivots"," 0.891 "," 0.110 ",null,null,null,"Linear move with ditch",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland SB","acre","Combine ","Combines ",65000,null,5,1000,13,1.1000000000000001,"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!$I12)^0.5))^2))","v":65000},{"$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":0.45129193845954757},{"$f":"IF(Operations!$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":37845.824011136596},{"$f":"IF(Operations!$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":34433.269759584531},{"$f":"IF(Operations!$N12=0,0,IF(Operations!$I12*Operations!$H12=0,0,(Operations!$P12-Operations!$Q12)/(Operations!$H12)))","v":3.4125542515520646},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$9/Operations!$H12)","v":0.75691648022273195},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$10/Operations!$H12)","v":1.1353747203340978},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3048454521088946},null,"Disk - Heavy-duty "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Linear move with pipe",15,6]
["Combine Dryland SG","acre","Combine ","Combines ",65000,null,5,1000,13,1.1000000000000001,"Combine",10.5,null,{"$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":65000},{"$f":"IF(Operations!$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!$H13)","v":0.45129193845954757},{"$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!$I13)^0.5)^2)","v":37845.824011136596},{"$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!$I13)^0.5)^2)","v":34433.269759584531},{"$f":"IF(Operations!$N13=0,0,IF(Operations!$I13*Operations!$H13=0,0,(Operations!$P13-Operations!$Q13)/(Operations!$H13)))","v":3.4125542515520646},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$9/Operations!$H13)","v":0.75691648022273195},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$10/Operations!$H13)","v":1.1353747203340978},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3048454521088946},null,"Diskharrow - Tandem "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Portable solid set",15,2]
["Combine Irr Corn","acre","Combine ","Combines ",72868,null,7,1000,12.4,1.1000000000000001,"Combine",10.5,null,{"$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":72868},{"$f":"IF(Operations!$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!$H14)","v":0.84388093655134466},{"$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!$I14)^0.5)^2)","v":35242.764154914425},{"$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!$I14)^0.5)^2)","v":32254.055666673416},{"$f":"IF(Operations!$N14=0,0,IF(Operations!$I14*Operations!$H14=0,0,(Operations!$P14-Operations!$Q14)/(Operations!$H14)))","v":2.9887084882410089},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$9/Operations!$H14)","v":0.70485528309828849},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$10/Operations!$H14)","v":1.0572829246474327},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.7508466959867306},null,"Drill - Grain "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500,null,null,null,null,null,null,null,null,null,"Permanent solid set",20,1]
["Combine Irr Dry Beans","acre","Combine ","Combines ",65000,null,5,1200,13,1.1000000000000001,"Combine",10.5,null,{"$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":65000},{"$f":"IF(Operations!$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!$H15)","v":0.57199626839596074},{"$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!$I15)^0.5)^2)","v":37845.824011136596},{"$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!$I15)^0.5)^2)","v":34433.269759584531},{"$f":"IF(Operations!$N15=0,0,IF(Operations!$I15*Operations!$H15=0,0,(Operations!$P15-Operations!$Q15)/(Operations!$H15)))","v":2.8437952096267205},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$9/Operations!$H15)","v":0.63076373351894333},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$10/Operations!$H15)","v":0.94614560027841488},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.4207045434240788},null,"Fertilizer spreader "," MISCELLANEOUS "," 0.63 "," 1.3 ",1200,null,null,null,null,null,null,null,null,null,"Orchard hose-pull",15,3]
["Combine Irr SB","acre","Combine ","Combines ",91364,null,5,1000,13,1.1000000000000001,"Combine",10.5,null,{"$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":91364},{"$f":"IF(Operations!$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!$H16)","v":0.6343359486987401},{"$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!$I16)^0.5)^2)","v":53196.090230053604},{"$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!$I16)^0.5)^2)","v":48399.403974072018},{"$f":"IF(Operations!$N16=0,0,IF(Operations!$I16*Operations!$H16=0,0,(Operations!$P16-Operations!$Q16)/(Operations!$H16)))","v":4.7966862559815855},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$9/Operations!$H16)","v":1.0639218046010721},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$10/Operations!$H16)","v":1.5958827069016082},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":7.456490767484266},null,"Forage blower "," MISCELLANEOUS "," 0.22 "," 1.8 ",1500,null,null,null,null,null,null,null,null,null,"From \"Selection of Irrigation Methods for Agriculture\" by C.M. Burt, A.J. Clemmens, R.Bliesner, J.L. Merriam, and L. Hardy. ©2000 by American Society of Civil Engineers, 1801 Alexander Bell Drive, Reston, Virginia, 20191-4400. page 112"]
["Combine Irr SG","acre","Combine ","Combines ",65000,null,7,1000,12,1.1000000000000001,"Combine",10.5,null,{"$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":65000},{"$f":"IF(Operations!$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!$H17)","v":0.81172831069080698},{"$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!$I17)^0.5)^2)","v":31437.389115516246},{"$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!$I17)^0.5)^2)","v":28771.38961318785},{"$f":"IF(Operations!$N17=0,0,IF(Operations!$I17*Operations!$H17=0,0,(Operations!$P17-Operations!$Q17)/(Operations!$H17)))","v":2.6659995023283956},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$9/Operations!$H17)","v":0.62874778231032491},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$10/Operations!$H17)","v":0.94312167346548736},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.2378689581042082},null,"Forage harvester "," HARVESTING "," 0.15 "," 1.6 ",2500]
["Combine Irrigated Dry Beans with Draper Flex Platform","acre","Combine ","Combines ",91364,null,5,1200,13,1.1000000000000001,"Combine",10.5,null,{"$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":91364},{"$f":"IF(Operations!$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!$H18)","v":0.80399795485736236},{"$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!$I18)^0.5)^2)","v":53196.090230053604},{"$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!$I18)^0.5)^2)","v":48399.403974072018},{"$f":"IF(Operations!$N18=0,0,IF(Operations!$I18*Operations!$H18=0,0,(Operations!$P18-Operations!$Q18)/(Operations!$H18)))","v":3.9972385466513214},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$9/Operations!$H18)","v":0.88660150383422676},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$10/Operations!$H18)","v":1.32990225575134},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.2137423062368882},null,"Harrow - Spring tooth "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000]
["Combine Small Grain","acre","Combine ","Combines ",65000,null,5,1000,13,1.1000000000000001,"Combine",10.468032786885246,null,{"$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":65000},{"$f":"IF(Operations!$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!$H19)","v":0.45129193845954757},{"$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!$I19)^0.5)^2)","v":37845.824011136596},{"$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!$I19)^0.5)^2)","v":34433.269759584531},{"$f":"IF(Operations!$N19=0,0,IF(Operations!$I19*Operations!$H19=0,0,(Operations!$P19-Operations!$Q19)/(Operations!$H19)))","v":3.4125542515520646},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$9/Operations!$H19)","v":0.75691648022273195},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$10/Operations!$H19)","v":1.1353747203340978},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3048454521088946},null,"Mower "," HARVESTING "," 0.46 "," 1.7 ",2000]
["Combine Sunflowers","acre","Combine ","Combines ",65000,null,5,1000,13,1.1000000000000001,"Combine",10.5,null,{"$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":65000},{"$f":"IF(Operations!$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!$H20)","v":0.45129193845954757},{"$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!$I20)^0.5)^2)","v":37845.824011136596},{"$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!$I20)^0.5)^2)","v":34433.269759584531},{"$f":"IF(Operations!$N20=0,0,IF(Operations!$I20*Operations!$H20=0,0,(Operations!$P20-Operations!$Q20)/(Operations!$H20)))","v":3.4125542515520646},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$9/Operations!$H20)","v":0.75691648022273195},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$10/Operations!$H20)","v":1.1353747203340978},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3048454521088946},null,"Mower(rotary) "," HARVESTING "," 0.44 "," 2.0 ",2000]
["Corrugate","acre","Cultivator - Field ","Disks and all other tillage equipment ",71236,null,5,300,7.0212765957446823,1.1000000000000001,"Large Tractor",4.3882978723404262,null,{"$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":71236},{"$f":"IF(Operations!$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!$H21)","v":2.1481200474230788},{"$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!$I21)^0.5)^2)","v":29638.945609976785},{"$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!$I21)^0.5)^2)","v":27520.747820860779},{"$f":"IF(Operations!$N21=0,0,IF(Operations!$I21*Operations!$H21=0,0,(Operations!$P21-Operations!$Q21)/(Operations!$H21)))","v":7.0606592970533528},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$9/Operations!$H21)","v":1.9759297073317859},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$10/Operations!$H21)","v":2.9638945609976783},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":12.000483565382817},null,"Mower-conditioner "," HARVESTING "," 0.18 "," 1.6 ",2500]
["Disk","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",57500,null,5,1000,10.90909090909091,1.1000000000000001,"Large Tractor",8.290909090909091,null,{"$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":57500},{"$f":"IF(Operations!$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!$H22)","v":0.99833616554473803},{"$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!$I22)^0.5)^2)","v":23923.84991540324},{"$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!$I22)^0.5)^2)","v":22214.091185629382},{"$f":"IF(Operations!$N22=0,0,IF(Operations!$I22*Operations!$H22=0,0,(Operations!$P22-Operations!$Q22)/(Operations!$H22)))","v":1.7097587297738572},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$9/Operations!$H22)","v":0.47847699830806484},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$10/Operations!$H22)","v":0.71771549746209717},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.905951225544019},null,"Mower-conditioner(rotary) "," HARVESTING "," 0.16 "," 2.0 ",2500]
["Ditch Irrigation","acre-inch",null,null,null,null,5,1000,1.8,0.1,"Diesel Pump for Pipe",0,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Mulcher-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Double Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",14969,null,20,300,20,1.1000000000000001,"Medium Tractor",2.1070422535211271,null,{"$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":14969},{"$f":"IF(Operations!$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!$H24)","v":0.11113925013166574},{"$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!$I24)^0.5)^2)","v":2207.6784704222218},{"$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!$I24)^0.5)^2)","v":2093.6427446696252},{"$f":"IF(Operations!$N24=0,0,IF(Operations!$I24*Operations!$H24=0,0,(Operations!$P24-Operations!$Q24)/(Operations!$H24)))","v":0.38011908584198861},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$9/Operations!$H24)","v":0.1471785646948148},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$10/Operations!$H24)","v":0.22076784704222216},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.74806549757902563},null,"Planter - Row crop "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500]
["Drill","acre","Drill - Grain ","Planters ",75005,null,10,1500,12.5,1.1000000000000001,"Medium Tractor",4.9866666666666672,null,{"$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":75005},{"$f":"IF(Operations!$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!$H25)","v":5.1996622297386521},{"$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!$I25)^0.5)^2)","v":30371.892922918789},{"$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!$I25)^0.5)^2)","v":29233.541401201222},{"$f":"IF(Operations!$N25=0,0,IF(Operations!$I25*Operations!$H25=0,0,(Operations!$P25-Operations!$Q25)/(Operations!$H25)))","v":0.75890101447837754},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$9/Operations!$H25)","v":0.40495857230558385},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$10/Operations!$H25)","v":0.60743785845837583},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.7712974452423373},null,"Plow - Moldboard"," TILLAGE&PLANTING "," 0.29 "," 1.8 ",2000]
["Drill w/ Fertilizer","acre","Drill - Grain ","Planters ",96218,null,7,1000,11,1.2,"Medium Tractor",5,null,{"$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":96218},{"$f":"IF(Operations!$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!$H26)","v":3.8574805795469005},{"$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!$I26)^0.5)^2)","v":44051.491597285531},{"$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!$I26)^0.5)^2)","v":42215.726439215992},{"$f":"IF(Operations!$N26=0,0,IF(Operations!$I26*Operations!$H26=0,0,(Operations!$P26-Operations!$Q26)/(Operations!$H26)))","v":1.8357651580695382},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$9/Operations!$H26)","v":0.88102983194571061},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$10/Operations!$H26)","v":1.321544747918566},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.0383397379338142},null,"Potato harvester "," HARVESTING "," 0.19 "," 1.4 ",2500]
["Dry Grain","bushel",null,null,null,null,null,null,"",null,null,"",null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rake - Side delivery "," HARVESTING "," 0.17 "," 1.4 ",2500]
["Field Cultivation","acre","Cultivator - Field ","Disks and all other tillage equipment ",71236,null,5,2000,15,1.1000000000000001,"Large Tractor",8.1967741935483875,null,{"$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":71236},{"$f":"IF(Operations!$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!$H28)","v":1.5851734750897954},{"$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!$I28)^0.5)^2)","v":29638.945609976785},{"$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!$I28)^0.5)^2)","v":27520.747820860779},{"$f":"IF(Operations!$N28=0,0,IF(Operations!$I28*Operations!$H28=0,0,(Operations!$P28-Operations!$Q28)/(Operations!$H28)))","v":1.0590988945580029},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$9/Operations!$H28)","v":0.29638945609976786},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$10/Operations!$H28)","v":0.44458418414965178},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.8000725348074225},null,"Roller-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Grass Drill","acre","Drill - Grain ","Planters ",75005,null,5,1000,9,1.1000000000000001,"Medium Tractor",4.2936802973977706,null,{"$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":75005},{"$f":"IF(Operations!$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!$H29)","v":3.2584797085598916},{"$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!$I29)^0.5)^2)","v":37659.643593193097},{"$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!$I29)^0.5)^2)","v":35910.945421767268},{"$f":"IF(Operations!$N29=0,0,IF(Operations!$I29*Operations!$H29=0,0,(Operations!$P29-Operations!$Q29)/(Operations!$H29)))","v":1.748698171425829},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$9/Operations!$H29)","v":0.75319287186386186},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$10/Operations!$H29)","v":1.1297893077957928},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6316803510854836},null,"Rotary hoe "," TILLAGE&PLANTING "," 0.23 "," 1.4 ",2000]
["Harrow","acre","Harrow - Spring tooth ","Disks and all other tillage equipment ",60882,null,5,1000,24,1.1000000000000001,"Medium Tractor",2.0450704225352112,null,{"$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":60882},{"$f":"IF(Operations!$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!$H30)","v":0.53172393265415974},{"$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!$I30)^0.5)^2)","v":25330.988357384002},{"$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!$I30)^0.5)^2)","v":23520.666079365012},{"$f":"IF(Operations!$N30=0,0,IF(Operations!$I30*Operations!$H30=0,0,(Operations!$P30-Operations!$Q30)/(Operations!$H30)))","v":1.8103222780189898},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$9/Operations!$H30)","v":0.50661976714767998},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$10/Operations!$H30)","v":0.75992965072152008},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0768716958881894},null,"Rotary tiller "," TILLAGE&PLANTING "," 0.36 "," 2.0 ",1500]
["Lift Beets","acre","Sugar beet harvester ","Balers ",226815,null,5,1200,6,1.1000000000000001,"Large Tractor",6.1906976744186046,null,{"$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":226815},{"$f":"IF(Operations!$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!$H31)","v":29.826878963514694},150000,143000,{"$f":"IF(Operations!$N31=0,0,IF(Operations!$I31*Operations!$H31=0,0,(Operations!$P31-Operations!$Q31)/(Operations!$H31)))","v":5.833333333333333},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$9/Operations!$H31)","v":2.5},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$10/Operations!$H31)","v":3.75},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":12.083333333333332},null,"Sprayer - Air-carrier "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000]
["Load Large Square","ton","Wagon - Forage ","Swathers and all other harvest equipment ",8500,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$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":8500},{"$f":"IF(Operations!$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!$H32)","v":9.6907518401923479E-2},{"$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!$I32)^0.5)^2)","v":2934.0060454969912},{"$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!$I32)^0.5)^2)","v":2743.2352400203099},{"$f":"IF(Operations!$N32=0,0,IF(Operations!$I32*Operations!$H32=0,0,(Operations!$P32-Operations!$Q32)/(Operations!$H32)))","v":6.3590268492227098E-2},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$9/Operations!$H32)","v":1.9560040303313275E-2},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$10/Operations!$H32)","v":2.934006045496991E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.11249036925051029},null,"Sprayer - Boom-type "," MISCELLANEOUS "," 0.41 "," 1.3 ",2500]
["Load Small Square","ton","Wagon ","Swathers and all other harvest equipment ",8500,null,5,1250,10,1,"Medium Tractor",2,null,{"$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":8500},{"$f":"IF(Operations!$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!$H33)","v":0.18757364161478879},{"$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!$I33)^0.5)^2)","v":2934.0060454969912},{"$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!$I33)^0.5)^2)","v":2743.2352400203099},{"$f":"IF(Operations!$N33=0,0,IF(Operations!$I33*Operations!$H33=0,0,(Operations!$P33-Operations!$Q33)/(Operations!$H33)))","v":0.15261664438134503},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$9/Operations!$H33)","v":4.6944096727951856E-2},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$10/Operations!$H33)","v":7.0416145091927784E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.26997688620122468},null,"Stalk chopper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200]
["Move Large Round","ton",null,"Swathers and all other harvest equipment ",8500,null,5,3000,21,1.1000000000000001,"Medium Tractor",4,null,{"$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":8500},{"$f":"IF(Operations!$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!$I34)^0.5)^2)","v":2934.0060454969912},{"$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!$I34)^0.5)^2)","v":2743.2352400203099},{"$f":"IF(Operations!$N34=0,0,IF(Operations!$I34*Operations!$H34=0,0,(Operations!$P34-Operations!$Q34)/(Operations!$H34)))","v":6.3590268492227098E-2},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$9/Operations!$H34)","v":1.9560040303313275E-2},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$10/Operations!$H34)","v":2.934006045496991E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.11249036925051029},null,"Sugar beet harvester "," HARVESTING "," 0.59 "," 1.3 ",1500]
["Grass Drill","acre","Drill - Grain ","Planters ",75005,null,5,1000,12,1.1000000000000001,"Medium Tractor",6.0699481865284985,null,{"$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":75005},{"$f":"IF(Operations!$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!$H35)","v":1.7809169772028046},{"$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!$I35)^0.5)^2)","v":37659.643593193097},{"$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!$I35)^0.5)^2)","v":35910.945421767268},{"$f":"IF(Operations!$N35=0,0,IF(Operations!$I35*Operations!$H35=0,0,(Operations!$P35-Operations!$Q35)/(Operations!$H35)))","v":1.748698171425829},{"$f":"IF(Operations!$H35=0,0,Operations!$P35*'General Variables'!$B$9/Operations!$H35)","v":0.75319287186386186},{"$f":"IF(Operations!$H35=0,0,Operations!$P35*'General Variables'!$B$10/Operations!$H35)","v":1.1297893077957928},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6316803510854836},null,"Wagon "," MISCELLANEOUS "," 0.19 "," 1.3 ",3000]
["Pickett Windrowers","acre","Bean puller-windrower ","Swathers and all other harvest equipment ",52750,null,5,1000,10,1.1000000000000001,"Medium Tractor",6.0734042553191498,null,{"$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":52750},{"$f":"IF(Operations!$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!$H36)","v":1.1788166567733751},{"$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!$I36)^0.5)^2)","v":18208.096341172502},{"$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!$I36)^0.5)^2)","v":17024.195166008394},{"$f":"IF(Operations!$N36=0,0,IF(Operations!$I36*Operations!$H36=0,0,(Operations!$P36-Operations!$Q36)/(Operations!$H36)))","v":1.1839011751641082},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$9/Operations!$H36)","v":0.36416192682345006},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$10/Operations!$H36)","v":0.54624289023517503},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0943059922227336},null,"Wagon - Forage "," MISCELLANEOUS "," 0.16 "," 1.6 ",2000]
["Pipe D 125' Lift","acre-inch","Hand move lateral","Manure spreaders and all other miscellaneous equipment ",15000,15000,10,2600,2.25,{"$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!$I37)^0.5))^2))","v":15000},{"$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":0.13333333333333347},{"$f":"IF(Operations!$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":5256.7323143158565},{"$f":"IF(Operations!$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":4956.8679995738757},{"$f":"IF(Operations!$N37=0,0,IF(Operations!$I37*Operations!$H37=0,0,(Operations!$P37-Operations!$Q37)/(Operations!$H37)))","v":0.11533242874691566},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$9/Operations!$H37)","v":4.0436402417814279E-2},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$10/Operations!$H37)","v":6.0654603626721419E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.21642343479145137},null,"Hand move lateral","See Table 5-5*",0.02,1]
["Pivot D 125' Lift","acre-inch","Center Pivot","Pivots",110000,null,10,{"$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":110000},{"$f":"IF(Operations!$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!$H38)","v":2.536111111111115},{"$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!$I38)^0.5)^2)","v":32451.246635917367},{"$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!$I38)^0.5)^2)","v":30454.182945398803},{"$f":"IF(Operations!$N38=0,0,IF(Operations!$I38*Operations!$H38=0,0,(Operations!$P38-Operations!$Q38)/(Operations!$H38)))","v":0.76810141943021681},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$9/Operations!$H38)","v":0.24962497412244131},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$10/Operations!$H38)","v":0.37443746118366189},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.39216385473632},null,"End tow lateral","See Table 5-5*",0.03,1]
["Pivot D 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",125000,null,10,{"$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":125000},{"$f":"IF(Operations!$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!$H39)","v":2.8819444444444482},{"$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!$I39)^0.5)^2)","v":36876.416631724278},{"$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!$I39)^0.5)^2)","v":34607.026074316826},{"$f":"IF(Operations!$N39=0,0,IF(Operations!$I39*Operations!$H39=0,0,(Operations!$P39-Operations!$Q39)/(Operations!$H39)))","v":0.87284252207978941},{"$f":"IF(Operations!$H39=0,0,Operations!$P39*'General Variables'!$B$9/Operations!$H39)","v":0.28366474332095598},{"$f":"IF(Operations!$H39=0,0,Operations!$P39*'General Variables'!$B$10/Operations!$H39)","v":0.42549711498143394},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5820043803821793},null,"Side roll lateral","See Table 5-5*",0.02,1]
["Pivot E 125' Lift","acre-inch","Center Pivot","Pivots",110000,null,10,{"$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":110000},{"$f":"IF(Operations!$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!$H40)","v":2.536111111111115},{"$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!$I40)^0.5)^2)","v":32451.246635917367},{"$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!$I40)^0.5)^2)","v":30454.182945398803},{"$f":"IF(Operations!$N40=0,0,IF(Operations!$I40*Operations!$H40=0,0,(Operations!$P40-Operations!$Q40)/(Operations!$H40)))","v":0.76810141943021681},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$9/Operations!$H40)","v":0.24962497412244131},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$10/Operations!$H40)","v":0.37443746118366189},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.39216385473632},null,"Lateral","See Table 5-5*",0.06,1]
["Pivot E 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",125000,null,10,{"$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":125000},{"$f":"IF(Operations!$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!$H41)","v":2.8819444444444482},{"$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!$I41)^0.5)^2)","v":36876.416631724278},{"$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!$I41)^0.5)^2)","v":34607.026074316826},{"$f":"IF(Operations!$N41=0,0,IF(Operations!$I41*Operations!$H41=0,0,(Operations!$P41-Operations!$Q41)/(Operations!$H41)))","v":0.87284252207978941},{"$f":"IF(Operations!$H41=0,0,Operations!$P41*'General Variables'!$B$9/Operations!$H41)","v":0.28366474332095598},{"$f":"IF(Operations!$H41=0,0,Operations!$P41*'General Variables'!$B$10/Operations!$H41)","v":0.42549711498143394},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5820043803821793},null,"Traveling gun","See Table 5-5*",0.06,1]
["Plant","acre","Planter - Row crop ","Planters ",170042,null,5,1000,10,1.2,"Medium Tractor",2.73,null,{"$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":170042},{"$f":"IF(Operations!$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!$H42)","v":5.9209348130225621},{"$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!$I42)^0.5)^2)","v":85377.256394556913},{"$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!$I42)^0.5)^2)","v":81412.825563737744},{"$f":"IF(Operations!$N42=0,0,IF(Operations!$I42*Operations!$H42=0,0,(Operations!$P42-Operations!$Q42)/(Operations!$H42)))","v":3.9644308308191687},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$9/Operations!$H42)","v":1.7075451278911382},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$10/Operations!$H42)","v":2.5613176918367073},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":8.2332936505470151},null,"Center Pivot","See Table 5-5*",4.1500000000000002E-2,1]
["Plant Narrow Row","acre","Planter - Row crop ","Planters ",170042,null,5,1500,10,1.2,"Medium Tractor",2.580373831775701,null,{"$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":170042},{"$f":"IF(Operations!$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!$H43)","v":9.2489123696717854},{"$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!$I43)^0.5)^2)","v":85377.256394556913},{"$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!$I43)^0.5)^2)","v":81412.825563737744},{"$f":"IF(Operations!$N43=0,0,IF(Operations!$I43*Operations!$H43=0,0,(Operations!$P43-Operations!$Q43)/(Operations!$H43)))","v":2.6429538872127791},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$9/Operations!$H43)","v":1.1383634185940921},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$10/Operations!$H43)","v":1.707545127891138},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.4888624336980092},null,"Center Pivot w/corner","See Table 5-5*",0.06,1]
["Plant No-Till","acre","Planter - Row crop ","Planters ",170042,null,5,1000,10,1.2,"Medium Tractor",3.38,null,{"$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":170042},{"$f":"IF(Operations!$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!$H44)","v":5.9209348130225621},{"$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!$I44)^0.5)^2)","v":85377.256394556913},{"$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!$I44)^0.5)^2)","v":81412.825563737744},{"$f":"IF(Operations!$N44=0,0,IF(Operations!$I44*Operations!$H44=0,0,(Operations!$P44-Operations!$Q44)/(Operations!$H44)))","v":3.9644308308191687},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$9/Operations!$H44)","v":1.7075451278911382},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$10/Operations!$H44)","v":2.5613176918367073},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":8.2332936505470151},null,"Linear move with ditch","See Table 5-5*",0.06,1]
["Plow","acre","Plow - Moldboard","Plows ",30000,null,5,1000,6.4,1.1000000000000001,"Large Tractor",6,null,{"$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":30000},{"$f":"IF(Operations!$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!$H45)","v":2.1670160533374769},{"$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!$I45)^0.5)^2)","v":11679.802407771771},{"$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!$I45)^0.5)^2)","v":11275.866303667603},{"$f":"IF(Operations!$N45=0,0,IF(Operations!$I45*Operations!$H45=0,0,(Operations!$P45-Operations!$Q45)/(Operations!$H45)))","v":0.40393610410416841},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$9/Operations!$H45)","v":0.23359604815543542},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$10/Operations!$H45)","v":0.35039407223315311},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.98792622449275691},null,"Linear move with pipe","See Table 5-5*",0.06,1]
["Ridge Cultivate/Ditch","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",102441,null,5,1000,10,1.1000000000000001,"Medium Tractor",5.332019704433498,null,{"$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":102441},{"$f":"IF(Operations!$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!$H46)","v":1.8703559653743922},{"$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!$I46)^0.5)^2)","v":42622.314942327364},{"$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!$I46)^0.5)^2)","v":39576.238524296692},{"$f":"IF(Operations!$N46=0,0,IF(Operations!$I46*Operations!$H46=0,0,(Operations!$P46-Operations!$Q46)/(Operations!$H46)))","v":3.0460764180306725},{"$f":"IF(Operations!$H46=0,0,Operations!$P46*'General Variables'!$B$9/Operations!$H46)","v":0.85244629884654732},{"$f":"IF(Operations!$H46=0,0,Operations!$P46*'General Variables'!$B$10/Operations!$H46)","v":1.2786694482698209},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.1771921651470407},null,"Portable solid set","See Table 5-5*",0.02,1]
["Ridge Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",102441,null,5,1000,10,1,"Large Tractor",5.332019704433498,null,{"$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":102441},{"$f":"IF(Operations!$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!$H47)","v":1.8703559653743922},{"$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!$I47)^0.5)^2)","v":42622.314942327364},{"$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!$I47)^0.5)^2)","v":39576.238524296692},{"$f":"IF(Operations!$N47=0,0,IF(Operations!$I47*Operations!$H47=0,0,(Operations!$P47-Operations!$Q47)/(Operations!$H47)))","v":3.0460764180306725},{"$f":"IF(Operations!$H47=0,0,Operations!$P47*'General Variables'!$B$9/Operations!$H47)","v":0.85244629884654732},{"$f":"IF(Operations!$H47=0,0,Operations!$P47*'General Variables'!$B$10/Operations!$H47)","v":1.2786694482698209},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.1771921651470407},null,"Permanent solid set","See Table 5-5*",0.01,1]
["Ridge Plant and Band Herbicide","acre","Planter - Row crop ","Disks and all other tillage equipment ",125000,null,5,1500,10,1.2,"Large Tractor",3.41,null,{"$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":125000},{"$f":"IF(Operations!$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!$H48)","v":6.7989911093081306},{"$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!$I48)^0.5)^2)","v":52008.369381311393},{"$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!$I48)^0.5)^2)","v":48291.502577455183},{"$f":"IF(Operations!$N48=0,0,IF(Operations!$I48*Operations!$H48=0,0,(Operations!$P48-Operations!$Q48)/(Operations!$H48)))","v":2.4779112025708065},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$9/Operations!$H48)","v":0.69344492508415201},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$10/Operations!$H48)","v":1.0401673876262278},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.2115235152811863},null,"Orchard hose-pull","See Table 5-5*",0.03,1]
["Rod Weeder","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",61043,null,5,1000,13.200000000000001,1,"Large Tractor",5.346000000000001,null,{"$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":61043},{"$f":"IF(Operations!$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!$H49)","v":0.76649565797012198},{"$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!$I49)^0.5)^2)","v":25397.975137147128},{"$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!$I49)^0.5)^2)","v":23582.865534684774},{"$f":"IF(Operations!$N49=0,0,IF(Operations!$I49*Operations!$H49=0,0,(Operations!$P49-Operations!$Q49)/(Operations!$H49)))","v":1.8151096024623548},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$9/Operations!$H49)","v":0.50795950274294255},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$10/Operations!$H49)","v":0.76193925411441388},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0850083593197111}]
["Rod Weeder & Fertilizer","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",71043,null,5,1000,13.200000000000001,1.2,"Large Tractor",5.346000000000001,null,{"$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":71043},{"$f":"IF(Operations!$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!$H50)","v":0.89206216976838271},{"$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!$I50)^0.5)^2)","v":29558.644687652042},{"$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!$I50)^0.5)^2)","v":27446.185740881188},{"$f":"IF(Operations!$N50=0,0,IF(Operations!$I50*Operations!$H50=0,0,(Operations!$P50-Operations!$Q50)/(Operations!$H50)))","v":2.1124589467708539},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$9/Operations!$H50)","v":0.59117289375304083},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$10/Operations!$H50)","v":0.8867593406295613},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.5903911811534561}]
["Roll","acre","Mulcher-packer ","Disks and all other tillage equipment ",33000,null,5,500,12,1,"Medium Tractor",5.4586466165413539,null,{"$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":33000},{"$f":"IF(Operations!$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!$H51)","v":0.36754928600182657},{"$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!$I51)^0.5)^2)","v":13730.209516666207},{"$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!$I51)^0.5)^2)","v":12748.956680448167},{"$f":"IF(Operations!$N51=0,0,IF(Operations!$I51*Operations!$H51=0,0,(Operations!$P51-Operations!$Q51)/(Operations!$H51)))","v":1.9625056724360801},{"$f":"IF(Operations!$H51=0,0,Operations!$P51*'General Variables'!$B$9/Operations!$H51)","v":0.54920838066664823},{"$f":"IF(Operations!$H51=0,0,Operations!$P51*'General Variables'!$B$10/Operations!$H51)","v":0.8238125709999724},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.3355266241027008}]
["Roller Harrow","acre","Mulcher-packer ","Disks and all other tillage equipment ",60882,null,5,1000,10,1,"Medium Tractor",5,null,{"$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":60882},{"$f":"IF(Operations!$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!$H52)","v":1.0581206081571628},{"$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!$I52)^0.5)^2)","v":25330.988357384002},{"$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!$I52)^0.5)^2)","v":23520.666079365012},{"$f":"IF(Operations!$N52=0,0,IF(Operations!$I52*Operations!$H52=0,0,(Operations!$P52-Operations!$Q52)/(Operations!$H52)))","v":1.8103222780189898},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$9/Operations!$H52)","v":0.50661976714767998},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$10/Operations!$H52)","v":0.75992965072152008},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0768716958881894}]
["Rotary Hoe","acre","Rotary hoe ","Disks and all other tillage equipment ",28500,null,5,1000,14.666666666666668,1.1000000000000001,"Medium Tractor",3.666666666666667,null,{"$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":28500},{"$f":"IF(Operations!$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!$H53)","v":0.42251095813840056},{"$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!$I53)^0.5)^2)","v":11857.908218938997},{"$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!$I53)^0.5)^2)","v":11010.462587659782},{"$f":"IF(Operations!$N53=0,0,IF(Operations!$I53*Operations!$H53=0,0,(Operations!$P53-Operations!$Q53)/(Operations!$H53)))","v":0.84744563127921535},{"$f":"IF(Operations!$H53=0,0,Operations!$P53*'General Variables'!$B$9/Operations!$H53)","v":0.23715816437877996},{"$f":"IF(Operations!$H53=0,0,Operations!$P53*'General Variables'!$B$10/Operations!$H53)","v":0.35573724656816991},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.4403410422261651}]
["Row Crop Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",72301,null,5,1000,11,1.1000000000000001,"Medium Tractor",3.5,null,{"$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":72301},{"$f":"IF(Operations!$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!$H54)","v":1.0703624294451204},{"$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!$I54)^0.5)^2)","v":30082.056917105558},{"$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!$I54)^0.5)^2)","v":27932.191422820695},{"$f":"IF(Operations!$N54=0,0,IF(Operations!$I54*Operations!$H54=0,0,(Operations!$P54-Operations!$Q54)/(Operations!$H54)))","v":2.1498654942848625},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$9/Operations!$H54)","v":0.60164113834211119},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$10/Operations!$H54)","v":0.90246170751316679},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6539683401401408}]
["Seeder/Packer","acre","Drill - Grain ","Planters ",75005,null,5,1000,8,1.2,"Medium Tractor",4.2936802973977706,null,{"$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":75005},{"$f":"IF(Operations!$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!$H55)","v":4.1728744480301874},{"$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!$I55)^0.5)^2)","v":37659.643593193097},{"$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!$I55)^0.5)^2)","v":35910.945421767268},{"$f":"IF(Operations!$N55=0,0,IF(Operations!$I55*Operations!$H55=0,0,(Operations!$P55-Operations!$Q55)/(Operations!$H55)))","v":1.748698171425829},{"$f":"IF(Operations!$H55=0,0,Operations!$P55*'General Variables'!$B$9/Operations!$H55)","v":0.75319287186386186},{"$f":"IF(Operations!$H55=0,0,Operations!$P55*'General Variables'!$B$10/Operations!$H55)","v":1.1297893077957928},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6316803510854836}]
["Spray (Prior Year Stubble)","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H56)","v":1.1078634531423031},{"$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!$I56)^0.5)^2)","v":43070.251338127382},{"$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!$I56)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N56=0,0,IF(Operations!$I56*Operations!$H56=0,0,(Operations!$P56-Operations!$Q56)/(Operations!$H56)))","v":1.1547920497235755},{"$f":"IF(Operations!$H56=0,0,Operations!$P56*'General Variables'!$B$9/Operations!$H56)","v":0.34456201070501907},{"$f":"IF(Operations!$H56=0,0,Operations!$P56*'General Variables'!$B$10/Operations!$H56)","v":0.51684301605752858},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0161970764861232}]
["Spray Fertilizer","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,1000,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H57)","v":0.2951642227783664},{"$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!$I57)^0.5)^2)","v":43070.251338127382},{"$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!$I57)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N57=0,0,IF(Operations!$I57*Operations!$H57=0,0,(Operations!$P57-Operations!$Q57)/(Operations!$H57)))","v":2.8869801243089386},{"$f":"IF(Operations!$H57=0,0,Operations!$P57*'General Variables'!$B$9/Operations!$H57)","v":0.86140502676254771},{"$f":"IF(Operations!$H57=0,0,Operations!$P57*'General Variables'!$B$10/Operations!$H57)","v":1.2921075401438213},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0404926912153076}]
["Spray Fertilizer and Herbicide","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,1000,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H58)","v":0.2951642227783664},{"$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!$I58)^0.5)^2)","v":43070.251338127382},{"$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!$I58)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N58=0,0,IF(Operations!$I58*Operations!$H58=0,0,(Operations!$P58-Operations!$Q58)/(Operations!$H58)))","v":2.8869801243089386},{"$f":"IF(Operations!$H58=0,0,Operations!$P58*'General Variables'!$B$9/Operations!$H58)","v":0.86140502676254771},{"$f":"IF(Operations!$H58=0,0,Operations!$P58*'General Variables'!$B$10/Operations!$H58)","v":1.2921075401438213},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0404926912153076}]
["Spray Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H59)","v":1.1078634531423031},{"$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!$I59)^0.5)^2)","v":43070.251338127382},{"$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!$I59)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N59=0,0,IF(Operations!$I59*Operations!$H59=0,0,(Operations!$P59-Operations!$Q59)/(Operations!$H59)))","v":1.1547920497235755},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$9/Operations!$H59)","v":0.34456201070501907},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$10/Operations!$H59)","v":0.51684301605752858},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0161970764861232}]
["Spray Insecticide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H60)","v":1.1078634531423031},{"$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!$I60)^0.5)^2)","v":43070.251338127382},{"$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!$I60)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N60=0,0,IF(Operations!$I60*Operations!$H60=0,0,(Operations!$P60-Operations!$Q60)/(Operations!$H60)))","v":1.1547920497235755},{"$f":"IF(Operations!$H60=0,0,Operations!$P60*'General Variables'!$B$9/Operations!$H60)","v":0.34456201070501907},{"$f":"IF(Operations!$H60=0,0,Operations!$P60*'General Variables'!$B$10/Operations!$H60)","v":0.51684301605752858},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0161970764861232}]
["Spray Burndown Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H61)","v":1.1078634531423031},{"$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!$I61)^0.5)^2)","v":43070.251338127382},{"$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!$I61)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N61=0,0,IF(Operations!$I61*Operations!$H61=0,0,(Operations!$P61-Operations!$Q61)/(Operations!$H61)))","v":1.1547920497235755},{"$f":"IF(Operations!$H61=0,0,Operations!$P61*'General Variables'!$B$9/Operations!$H61)","v":0.34456201070501907},{"$f":"IF(Operations!$H61=0,0,Operations!$P61*'General Variables'!$B$10/Operations!$H61)","v":0.51684301605752858},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0161970764861232}]
["Spray Post Harvest Burndown Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,2500,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H62)","v":1.1078634531423031},{"$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!$I62)^0.5)^2)","v":43070.251338127382},{"$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!$I62)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N62=0,0,IF(Operations!$I62*Operations!$H62=0,0,(Operations!$P62-Operations!$Q62)/(Operations!$H62)))","v":1.1547920497235755},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$9/Operations!$H62)","v":0.34456201070501907},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$10/Operations!$H62)","v":0.51684301605752858},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0161970764861232}]
["Spray Fall Burndown Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",89220,null,5,2000,33,1.25,"Medium Tractor",2.64,null,{"$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":89220},{"$f":"IF(Operations!$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!$H63)","v":1.0361275749507479},{"$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!$I63)^0.5)^2)","v":43070.251338127382},{"$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!$I63)^0.5)^2)","v":40183.271213818443},{"$f":"IF(Operations!$N63=0,0,IF(Operations!$I63*Operations!$H63=0,0,(Operations!$P63-Operations!$Q63)/(Operations!$H63)))","v":1.4434900621544693},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$9/Operations!$H63)","v":0.43070251338127385},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$10/Operations!$H63)","v":0.64605377007191067},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.5202463456076538}]
["Spread Fertilizer","acre",null,"Manure spreaders and all other miscellaneous equipment ",65818,null,5,1500,12.7,1,"Medium Tractor",3.8617021276595755,null,{"$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":65818},{"$f":"IF(Operations!$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!$H64)","v":0},{"$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!$I64)^0.5)^2)","v":31773.120405434525},{"$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!$I64)^0.5)^2)","v":29643.382030386714},{"$f":"IF(Operations!$N64=0,0,IF(Operations!$I64*Operations!$H64=0,0,(Operations!$P64-Operations!$Q64)/(Operations!$H64)))","v":1.4198255833652074},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$9/Operations!$H64)","v":0.42364160540579365},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$10/Operations!$H64)","v":0.63546240810869048},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.4789295968796914}]
["Spread Manure","Custom",null,null,null,null,null,null,null,null,null,"",null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Subsoil / One-pass Tillage","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",102441,null,5,1000,9,1,"Large Tractor",8.25,null,{"$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":102441},{"$f":"IF(Operations!$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!$H66)","v":3.6628707908723999},{"$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!$I66)^0.5)^2)","v":42622.314942327364},{"$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!$I66)^0.5)^2)","v":39576.238524296692},{"$f":"IF(Operations!$N66=0,0,IF(Operations!$I66*Operations!$H66=0,0,(Operations!$P66-Operations!$Q66)/(Operations!$H66)))","v":3.0460764180306725},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$9/Operations!$H66)","v":0.85244629884654732},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$10/Operations!$H66)","v":1.2786694482698209},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.1771921651470407}]
["Swath/Condition Hay","acre","Mower-conditioner ","Swathers and all other harvest equipment ",42562,null,5,1000,10,1,"Windrower",5,null,{"$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":42562},{"$f":"IF(Operations!$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!$H67)","v":0.85602872210482561},20000,14911,{"$f":"IF(Operations!$N67=0,0,IF(Operations!$I67*Operations!$H67=0,0,(Operations!$P67-Operations!$Q67)/(Operations!$H67)))","v":5.0890000000000004},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$9/Operations!$H67)","v":0.4},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$10/Operations!$H67)","v":0.6},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.0890000000000004}]
["Sweep Plow","acre","Mulcher-packer ","Disks and all other tillage equipment ",57500,null,5,1000,12.5,1.1000000000000001,"Large Tractor",8.6225806451612925,null,{"$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":57500},{"$f":"IF(Operations!$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!$H68)","v":0.74770638602301598},{"$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!$I68)^0.5)^2)","v":23923.84991540324},{"$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!$I68)^0.5)^2)","v":22214.091185629382},{"$f":"IF(Operations!$N68=0,0,IF(Operations!$I68*Operations!$H68=0,0,(Operations!$P68-Operations!$Q68)/(Operations!$H68)))","v":1.7097587297738572},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$9/Operations!$H68)","v":0.47847699830806484},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$10/Operations!$H68)","v":0.71771549746209717},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.905951225544019}]
["Till Plant Beets","acre","Planter - Row crop ","Planters ",103194,null,5,1000,6,1.1000000000000001,"Large Tractor",8.25,null,{"$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":103194},{"$f":"IF(Operations!$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!$H69)","v":10.504391422106218},{"$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!$I69)^0.5)^2)","v":51813.20259923963},{"$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!$I69)^0.5)^2)","v":49407.294205104343},{"$f":"IF(Operations!$N69=0,0,IF(Operations!$I69*Operations!$H69=0,0,(Operations!$P69-Operations!$Q69)/(Operations!$H69)))","v":2.4059083941352872},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$9/Operations!$H69)","v":1.0362640519847925},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$10/Operations!$H69)","v":1.554396077977189},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.9965685240972686}]
["Top Beets","acre","Beet topper ","Swathers and all other harvest equipment ",115795,null,5,1000,5.7894736842105274,1,"Medium Tractor",3.5,null,{"$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":115795},{"$f":"IF(Operations!$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!$H70)","v":7.6786061458334016},{"$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!$I70)^0.5)^2)","v":39969.7917692146},{"$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!$I70)^0.5)^2)","v":37370.932308017858},{"$f":"IF(Operations!$N70=0,0,IF(Operations!$I70*Operations!$H70=0,0,(Operations!$P70-Operations!$Q70)/(Operations!$H70)))","v":2.5988594611967417},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$9/Operations!$H70)","v":0.79939583538429204},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$10/Operations!$H70)","v":1.1990937530764378},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.5973490496574714}]
["Truck","Custom",null,null,null,null,5,null,"",null,"Large Tractor","",null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Turn Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",52750,null,5,1000,12,1,"Medium Tractor",2.0971962616822433,null,{"$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":52750},{"$f":"IF(Operations!$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!$H72)","v":0.76550302728370545},{"$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!$I72)^0.5)^2)","v":18208.096341172502},{"$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!$I72)^0.5)^2)","v":17024.195166008394},{"$f":"IF(Operations!$N72=0,0,IF(Operations!$I72*Operations!$H72=0,0,(Operations!$P72-Operations!$Q72)/(Operations!$H72)))","v":1.1839011751641082},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$9/Operations!$H72)","v":0.36416192682345006},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$10/Operations!$H72)","v":0.54624289023517503},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0943059922227336}]
["Windrow Grain","acre","Mower-conditioner ","Swathers and all other harvest equipment ",52750,null,5,1500,10,1,"Windrower",5,null,{"$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":52750},{"$f":"IF(Operations!$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!$H73)","v":1.3531424812150932},{"$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!$I73)^0.5)^2)","v":18208.096341172502},{"$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!$I73)^0.5)^2)","v":17024.195166008394},{"$f":"IF(Operations!$N73=0,0,IF(Operations!$I73*Operations!$H73=0,0,(Operations!$P73-Operations!$Q73)/(Operations!$H73)))","v":0.78926745010940547},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$9/Operations!$H73)","v":0.24277461788230004},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$10/Operations!$H73)","v":0.36416192682345006},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.3962039948151554}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]

{"sheet":"Power Units","index":4,"n_rows":13,"n_cols":28,"rows_kept":13,"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","Column1","Machine","Catogory","RF1","RF2","Estimated Life",null," Equipment type ","Machine"," C1 "," C2 "," C3 "]
["Large Tractor","4 wheel drive & crawler ","Farm tractors (>150hp) ",411169,null,5,850,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C2=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":411169},{"$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":2.3436633000000007},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":176140.03126523065},{"$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":159557.76247148143},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":82.911343968746081},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":17.614003126523063},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":26.421004689784596},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":126.94635178505374},"280 Case Magnum 280CVT AFS C","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","4 wheel drive & crawler ","Farm tractors (80-150hp) ",165000,null,5,500,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C3=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":165000},{"$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":0.59399999999999975},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":80966.618119556864},{"$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":75375.391379761495},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":27.956133698976846},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":8.0966618119556877},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":12.144992717933528},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":48.19778822886606},"Case IH 130 HP  Farmhall 4WD","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 ",568000,null,5,700,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C4=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":568000},{"$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":37.338009664353507},255000,226212,{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":143.94},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":25.5},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":38.25},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":207.69},"Case Axial Flow","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) ",16000,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C5=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":16000},{"$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":0.62720000000000009},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":7381.0319371639798},{"$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":6797.412408770906},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.7295244104913422},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.18452579842909952},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.27678869764364922},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.190838906564091},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) ",15750,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C6=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15750},{"$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":0.78996881645338446},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":3764.6905256939312},{"$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,"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 ",178285,null,5,800,200,178285,{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":9.6273899999999983},{"$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":61539.91386134483},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":57538.552325531877},{"$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":20.006807679064767},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.1539913861344839},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.2309870792017232},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":35.391786144400974},null,"Electric Motor","See Table 5-5*",0.02,1.5]
["Self-propelled sprayer","Combine(SP) ","Combines ",600000,null,5,700,150,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C9=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":600000},{"$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":38.083515318691134},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":184172.48986729019},{"$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":148510.67085948147},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":237.74546005205815},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":24.556331982305359},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":36.834497973458035},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":299.13629000782157}]
["Medium Tractor","2 wheel drive & stationary tractor","Farm tractors (80-150hp) ",100000,null,5,500,200,120000,{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":1.0079999999999998},{"$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":58884.813177859542},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":54818.466458008355},{"$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":20.33173359925593},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":5.8884813177859545},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":8.8327219766789309},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":35.052936893720819},"2 WD Case"]
[]
[]
[null,"        "]

{"sheet":"Crop Insurance","index":5,"n_rows":96,"n_cols":6,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Table 6:  "]
["Federal Crop Insurance Premium Estimates for 2023 are based on 75% RP, enterprise units on Dryland and "]
["70% RP, enterprise units on Irrigated Crops.  (RP is Revenue Protection.) "]
["Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium","Your Cost"]
["1-Alfalfa",{"$f":"INDIRECT(CONCATENATE(\"'\",$A5,\"'!\")&\"K2\")","v":"Dryland"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A5,\"'!\")&\"C2\")=0,\"State\",INDIRECT(CONCATENATE(\"'\",$A5,\"'!\")&\"C2\"))","v":"State"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A5,\"'!\")&\"H3\")=0,\"N/A\",INDIRECT(CONCATENATE(\"'\",$A5,\"'!\")&\"H3\"))","v":"N/A"},"N/A"]
["2-Alfalfa",{"$f":"INDIRECT(CONCATENATE(\"'\",A6,\"'!\")&\"K2\")","v":"Dryland"},"State","N/A","N/A"]
["3-Alfalfa","Dryland","State","N/A","N/A"]
["4-Alfalfa","Dryland","State","2.8 ton","N/A"]
["5-Alfalfa","Dryland","State","2.8 ton","N/A"]
["6-Alfalfa","Pivot Irrigated Diesel","State","3.8 ton","N/A"]
["7-Alfalfa","Pivot Irrigated Diesel","State","4 ton","N/A"]
["8-Alfalfa","Gravity Irrigated, fed by canal","Panhandle","2.5 ton","N/A"]
["9-Alfalfa","Dryland","State","4.4 ton","N/A"]
["10-Alfalfa","Pivot Irrigated Electric","State","6.7 ton","N/A"]
["11-Alfalfa","Pivot Irrigated Electric","State","6.8 ton","N/A"]
["12-Alfalfa","Pivot Irrigated Electric","Panhandle","6.6 ton","N/A"]
["13-Alfalfa","Gravity Irrigated, fed by canal","State","6.6 ton","N/A"]
["14-Alfalfa","Gravity Irrigated, fed by canal","State","6.8 ton","N/A"]
["15-Corn","Dryland","State","100 bushel",33]
["16-Corn","Dryland","State","110 bushel",33]
["17-Corn","Dryland","Eastern Nebraska","160 bushel",8]
["18-Corn","Dryland","Eastern Nebraska","170 bushel",8]
["19-Corn","Dryland","State","135 bushel",36]
["20-Corn","Dryland","Eastern Nebraska","180 bushel",8]
["21-Corn","Dryland","State","140 bushel",36]
["22-Corn","Dryland","Eastern Nebraska","185 bushel",8]
["23-Corn","Dryland","State","145 bushel",38]
["24-Corn","Dryland","Eastern Nebraska","195 bushel",9]
["25-Corn","Dryland","Southwest","130 bushel",33]
["26-Corn","Gravity Irrigated Diesel, fed by a well","State","245 bushel",12]
["27-Corn","Gravity Irrigated Diesel, fed by a well","State","255 bushel",12]
["28-Corn","Gravity Irrigated Diesel, fed by a well","State","250 bushel",12]
["29-Corn","Gravity Irrigated, fed by canal","Panhandle","175 bushel",19]
["30-Corn","Pivot Irrigated Electric","State","245 bushel",12]
["31-Corn","Pivot Irrigated Electric","State","250 bushel",12]
["32-Corn","Pivot Irrigated Electric","State","260 bushel",12]
["33-Corn","Pivot Irrigated Electric","State","275 bushel",13]
["34-Corn","Pivot Irrigated Electric",{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A38,\"'!\")&\"C2\")=0,\"State\",INDIRECT(CONCATENATE(\"'\",$A38,\"'!\")&\"C2\"))","v":"State"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A38,\"'!\")&\"H3\")=0,\"N/A\",INDIRECT(CONCATENATE(\"'\",$A38,\"'!\")&\"H3\"))","v":"275 bushel"},13]
["35-Corn","Pivot Irrigated Electric","State","275 bushel",13]
["36-Corn","Pivot Irrigated Diesel","State","235 bushel",12]
["37-Corn","Pivot Irrigated Diesel","State","245 bushel",12]
["38-Corn","Pivot Irrigated Electric","Panhandle","175 bushel",19]
["39-Corn","Pivot Irrigated Electric","Panhandle","185 bushel",20]
["40-Corn","Pivot Irrigated Electric","State","240 bushel",12]
["41-Corn","Pivot Irrigated Diesel","State","28 ton",12]
["42-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",30]
["43-Dry Beans","Gravity Irrigated, fed by canal","Panhandle","27 cwt",30]
["44-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",30]
["45-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",30]
["46-Grain Sorghum","Dryland","Southwest","115 bushel",31]
["47-Grain Sorghum","Dryland","State","135 bushel",27]
["48-Grain Sorghum","Dryland","Southwest","120 bushel",31]
["49-Grain Sorghum","Limited Irrigation","State","170 bushel",17]
["50-Grass",{"$f":"INDIRECT(CONCATENATE(\"'\",A54,\"'!\")&\"K2\")","v":"Pivot Irrigated Diesel"},"State","N/A","N/A"]
["51-Grass Hay","Dryland ","State","3.3 ton","N/A"]
["52-Millet-Proso",{"$f":"INDIRECT(CONCATENATE(\"'\",A56,\"'!\")&\"K2\")","v":"Dryland"},"Panhandle","22 cwt",9]
["53-Millet-Proso","Dryland","Panhandle","22 cwt",9]
["54-Oats","Dryland","State","85 bushel",13]
["55-Pasture","Pivot Irrigated Diesel","State","11 AUM","N/A"]
["56-Peas","Dryland","Panhandle","35 bushel",14]
["57-Sorghum-Sudan","Dryland","State","5 ton","N/A"]
["58-Soybeans","Dryland","State","45 bushel",32]
["59-Soybeans","Dryland","State","50 bushel",32]
["60-Soybeans","Dryland","State","45 bushel",32]
["61-Soybeans","Pivot Irrigated Diesel","State","67 bushel",9]
["62-Soybeans","Gravity Irrigated Diesel, fed by a well","State","70 bushel",9]
["63-Soybeans","Pivot Irrigated Diesel","State","75 bushel",9]
["64-Soybeans","Pivot Irrigated Diesel","State","64 bushel",9]
["65-Soybeans","Pivot Irrigated Diesel","State","78 bushel",9]
["66-Soybeans","Pivot Irrigated Diesel",{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A70,\"'!\")&\"C2\")=0,\"State\",INDIRECT(CONCATENATE(\"'\",$A70,\"'!\")&\"C2\"))","v":"State"},{"$f":"IF(INDIRECT(CONCATENATE(\"'\",$A70,\"'!\")&\"H3\")=0,\"N/A\",INDIRECT(CONCATENATE(\"'\",$A70,\"'!\")&\"H3\"))","v":"78 bushel"},9]
["67-Soybeans","Pivot Irrigated Diesel","State","78 bushel",9]
["68-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","30 ton",45]
["69-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","30 ton",45]
["70-Sugarbeet","Pivot Irrigated Diesel","Panhandle","30 ton",45]
["71-Sugarbeet","Pivot Irrigated Diesel","Panhandle","30 ton",45]
["72-Sunflower","Dryland","Panhandle","13 cwt",18]
["73-Sunflower","Dryland","Panhandle","16 cwt",18]
["74-Sunflower","Pivot Irrigated Electric","Panhandle","30 cwt",13]
["75-Wheat-Spring",{"$f":"INDIRECT(CONCATENATE(\"'\",A79,\"'!\")&\"K2\")","v":"Dryland"},"Southwest","40 bushel",9,"*"]
["76-Wheat-Winter","Dryland","Southwest","55 bushel",19]
["77-Wheat-Winter","Dryland","Panhandle","70 bushel",21]
["78-Wheat-Winter","Dryland","Panhandle","65 bushel",20]
["79-Wheat-Winter","Dryland","Panhandle","60 bushel",19]
["80-Wheat-Winter","Dryland","Southwest","80 bushel",27]
["81-Wheat-Winter","Pivot Irrigated Diesel","Panhandle","105 bushel",31]
["82-Wheat-Winter","Pivot Irrigated Electric","Panhandle","90 bushel",29]
["83-Cover Crop","Dryland","State","N/A","N/A"]
["84-Cover Crop Grazing","Dryland","State","N/A","N/A"]
[]
["Source:  Crop insurance rates for various crops were provided by Nebraska Farm Business Inc.  "]
["Due to price volatility, these rates may change when rates are updated in March, 2023. "]
["Winter wheat premiums are actuals (established fall, 2022). Premiums will vary statewide by location,"]
["yield, and coverage level. The estimates in this chart do not include hail insurance premium costs. "]
[]
["* Spring Wheat #75 budget - Crop insurance is only available in Box Butte, Dawes, Sheridan counties for summer fallow"]
["spring wheat and available under written agreement.  "]

{"sheet":"1-Alfalfa","index":6,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[9,8,9,9],[34,5,35,5],[60,2,60,4],[48,2,48,4],[36,2,36,4],[37,2,37,4],[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],[57,2,57,4],[58,2,58,4],[5,0,5,12],[2,2,2,4],[1,6,1,7],[3,2,3,4],[47,2,47,4],[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],[38,2,38,4],[34,7,34,8],[34,9,35,9],[71,6,71,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[56,2,56,4]]}
[]
[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$3 & \" Yield\")","v":"2023 Budget 1-Alfalfa, Conventional Tillage, Fall Establishment"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":9.64}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.64},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":21.63}]
[3,"Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.1499999999999999},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.38},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.53},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.0099999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.08},7.17]
[4,"Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.1499999999999999},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.38},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.53},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.0099999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.08},7.17]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.77},14.84]
[6,"Roll",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.08},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.37},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.0199999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.34},{"$f":"IF(C17>9999,\"\",SUM(E17:J17))","v":11.86}]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.1100000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},{"$f":"IF(C18>9999,\"\",SUM(E18:J18))","v":5.91}]
[8,"Spray Insecticide",0.2,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.19},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":7.0000000000000007E-2},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.28999999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.4},1.17]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.21},{"$f":"SUM(F12:F31)","v":9.6300000000000008},0.42000000000000004,8.9600000000000009,29.09,19.079999999999998,79.39]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Alfalfa w/Inoculant",{"$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($B38,Table2[],7,FALSE))","v":6.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":75}]
[null,"Brox 2EC",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,1,"pint",{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":8.1300000000000008}]
[null,"Pursuit ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.59375},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":10.78}]
[null,"Crop Oil Concentrate",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.6,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.5},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":2.4}]
[null,"UAN",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,2,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.45},0.9]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.71875},1.03]
[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,0.1,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,0.2,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,0.3,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,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$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:K62)","v":146.24}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":225.63}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":177.46},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":5.7674500000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":231.39744999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":0}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":231.39744999999999}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"2-Alfalfa","index":7,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[43,2,43,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[36,2,36,4],[39,2,39,4],[55,2,55,4],[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],[54,2,54,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4]]}
[]
[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$3 & \" Yield\")","v":"2023 Budget 2-Alfalfa, Roundup Ready®, No Till, Fall Establishment"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":5.91}]
[2,"Drill w/ Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.73},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.86},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.38},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.04},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":17.059999999999999}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Spray Insecticide",0.2,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.19},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.0000000000000007E-2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.22},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.28999999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":0.4},1.17]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":4.82},{"$f":"SUM(F12:F31)","v":2.77},9.0000000000000011E-2,6.3,7.59,8.48,30.049999999999997]
[]
[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":5.375},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10.75}]
[null,"11-52-0",{"$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($B38,Table2[],7,FALSE))","v":0.48},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":48}]
[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,"Brox 2EC","Herbicide",null,null,3,1,1,"pint",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":8.1300000000000008}]
[null,"Roundup PowerMax 3",{"$f":"IF(B41=0,\"\",VLOOKUP($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":0.4296875},13.75]
[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":0.45},0.77]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.71875},1.03]
[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,0.1,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,0.2,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,0.3,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,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$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:K62)","v":190.43}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":220.48000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":204.41},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.6433249999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":227.12332500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":227.12332500000002}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"3-Alfalfa","index":8,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[43,2,43,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[36,2,36,4],[39,2,39,4],[55,2,55,4],[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],[54,2,54,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4]]}
[]
[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$3 & \" Yield\")","v":"2023 Budget 3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":9.64}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.64},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":21.63}]
[3,"Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.1499999999999999},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.38},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.53},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.0099999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.08},7.17]
[4,"Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.1499999999999999},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.38},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.53},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.0099999999999998},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.08},7.17]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.77},14.84]
[6,"Roll",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.08},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.37},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.0199999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.34},11.86]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.1100000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},5.91]
[8,"Spray Insecticide",0.2,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.19},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":7.0000000000000007E-2},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.22},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.28999999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.4},1.17]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.21},{"$f":"SUM(F12:F31)","v":9.6300000000000008},0.42000000000000004,8.9600000000000009,29.09,19.079999999999998,79.39]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Alfalfa RR w/Inoculant",{"$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 PowerMax 3",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.4296875},13.75]
[null,"Brox 2EC","Herbicide",null,null,7,1,1,"pint",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":8.1300000000000008}]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.45},0.77]
[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":1.71875},1.03]
[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,0.1,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,0.2,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,0.3,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,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$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:K62)","v":179.68}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":259.07}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":210.9},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.8542500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":265.92424999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":265.92424999999997}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"4-Alfalfa","index":9,"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","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$3 & \" Yield\")","v":"2023 Budget 4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.64},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":21.63}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.36},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.0000000000000007E-2},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":4.17},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":6.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20]
[5,"Spray Insecticide",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.0000000000000007E-2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.4},1.17]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.4000000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.93},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},32.299999999999997]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.0099999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.05},4.88]
[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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":19.25},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":10.79},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.42},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":15.47},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":33.74},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.58},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":83.25}]
[10,"Load Small Square",{"$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":7},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.4700000000000002},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.17},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.53},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":13.5},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.76},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":24.43}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":43.5},{"$f":"SUM(F12:F31)","v":27.92},3.05,26.180000000000003,88,30.810000000000006,219.45999999999998]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Seeder/Packer",{"$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($B38,Table2[],7,FALSE))","v":20},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[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":6.25},75]
[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":1.71875},1.03]
[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":8.125},8.1300000000000008]
[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":3.59375},10.78]
[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($B43,Table2[],7,FALSE))","v":15.666666666666666},43.87]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":206.81}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":426.27}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":307.45999999999998},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.9924499999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":436.26245}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":632.86244999999997}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":141.80444642857145}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":226.02230357142858}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"5-Alfalfa","index":10,"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",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$3 & \" Yield\")","v":"2023 Budget 5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.64},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":21.63}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.36},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.0000000000000007E-2},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":4.17},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":6.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20]
[5,"Spray Insecticide",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.0000000000000007E-2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.4},1.17]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.4000000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.93},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},32.299999999999997]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.0099999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.05},4.88]
[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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":19.25},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":10.79},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.42},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":15.47},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":33.74},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.58},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":83.25}]
[10,"Load Small Square",2.8,"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":7},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.4700000000000002},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.17},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.53},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":13.5},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.76},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":24.43}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":43.5},{"$f":"SUM(F12:F31)","v":27.92},3.05,26.180000000000003,88,30.810000000000006,219.45999999999998]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Seeder/Packer",{"$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($B38,Table2[],7,FALSE))","v":20},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[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":1.71875},1.03]
[null,"Roundup PowerMax 3",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.4296875},13.75]
[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":0.45},0.77]
[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($B43,Table2[],7,FALSE))","v":15.666666666666666},43.87]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":235.42000000000002}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":454.88}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":336.07},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.922275000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":465.80227500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":662.40227500000003}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":152.35438392857145}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":236.57224107142861}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"6-Alfalfa","index":11,"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","Large Square Bales",null,null,"Water Source ","Pivot Irrigated Diesel"]
[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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.64},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":21.63}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.36},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.0000000000000007E-2},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":4.17},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":6.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Pivot D 125' Lift",10,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":8.68},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":81.73},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.48},8,{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":6.62},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":13.92},122.43]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.4000000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.93},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":32.299999999999997}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.0099999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.05},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":4.88}]
[9,"Bale Large Square",{"$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":6.15},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":6.09},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.13},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.85},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":10.77},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":30.66},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":56.65}]
[10,"Load Large Square",{"$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":5.23},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.35},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.11},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.37},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":9.16},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.43},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":18.649999999999999}]
[11,"Spray Insecticide",0.5,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.47},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.18},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.01},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.55000000000000004},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.73},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.01},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2.95}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":37.590000000000003},{"$f":"SUM(F12:F31)","v":105.94000000000001},6.1899999999999995,21.730000000000004,67.75,72.09,311.28999999999996]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Seeder/Packer",{"$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($B38,Table2[],7,FALSE))","v":20},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[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":6.25},75]
[null,"Brox 2EC",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":8.125},8.1300000000000008]
[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":3.59375},10.78]
[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($B43,Table2[],7,FALSE))","v":1.71875},2.58]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":171.35000000000002}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":482.64}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":342.8},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.141}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":493.78100000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":858.90099999999995}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":128.20026315789477}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":226.02657894736842}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"7-Alfalfa","index":12,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[43,2,43,4],[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],[41,2,41,4],[42,2,42,4],[36,2,36,4],[40,2,40,4],[55,2,55,4],[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],[54,2,54,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®, Large Square Bales",null,null,"Water Source ","Pivot Irrigated Diesel"]
[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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.52},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.64},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":21.63}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.36},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.0000000000000007E-2},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":4.17},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":6.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Pivot D 125' Lift",10,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":8.68},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":81.73},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.48},8,{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":6.62},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":13.92},122.43]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.4000000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.93},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":32.299999999999997}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.0099999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.05},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":4.88}]
[9,"Bale Large Square",{"$f":"$G$4","v":4},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":6.47},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":6.41},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.14000000000000001},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":3},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":11.34},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":32.28},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":59.64}]
[10,"Load Large Square",{"$f":"$G$4","v":4},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":5.5},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.52},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.12},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.39},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":9.64},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.45},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":19.62}]
[11,"Spray Insecticide",0.5,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.47},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.18},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.01},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.55000000000000004},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.73},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.01},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2.95}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":38.18},{"$f":"SUM(F12:F31)","v":106.43},6.2099999999999991,21.900000000000002,68.8,73.73,315.25]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Seeder/Packer",{"$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($B38,Table2[],7,FALSE))","v":20},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[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 PowerMax 3",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4296875},13.75]
[null,"Brox 2EC",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":8.1300000000000008}]
[null,"21-0-0-24S   ",{"$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($B42,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Twine Large Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":4},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.8061674008810571},7.22]
[null,"Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.71875},2.58]
[null,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","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,{"$f":"SUM(K37:K62)","v":208.45000000000002}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":523.70000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":381.17},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":12.388025000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":536.08802500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":901.20802500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":131.69450625000002}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":225.30200625000001}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"8-Alfalfa","index":13,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[60,2,60,4],[48,2,48,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[42,2,42,4],[71,6,71,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[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$3 & \" Yield\")","v":"2023 Budget 8-Alfalfa, Large Round Bales, Panhandle, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Spread Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.34},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.48},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":9.64}]
[3,"Drill",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.2000000000000002},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.76},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.2},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.77},14.84]
[4,"Roll",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.08},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.37},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.0199999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.34},11.86]
[5,"Spray Insecticide",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.19},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.0000000000000007E-2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28999999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.4},1.17]
[6,"Corrugate",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.92},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.75},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.33},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":2.15},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":18.079999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":12},39.229999999999997]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.4000000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.93},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.71},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},32.299999999999997]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.38},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.0099999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.05},4.88]
[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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":5.73},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.64},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.12},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":4.97},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":10.039999999999999},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":6.63},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":30.13}]
[10,"Move Large Round",{"$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.27},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.1},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":7.0000000000000007E-2},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":5.74},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.28000000000000003},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":11.46}]
[11,"Ditch Irrigation",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":25},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":6.17},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":13.83},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.95},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.35},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.02},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":1.1100000000000001},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":1.46},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":2.02},5.91]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":53.870000000000005},{"$f":"SUM(F12:F31)","v":21.140000000000004},9.02,17.11,81.84999999999998,45.06,228.05]
[]
[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,"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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":48}]
[null,"Alfalfa w/Inoculant",{"$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($B38,Table2[],7,FALSE))","v":6.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":75}]
[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":11},5.5]
[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":1.71875},1.03]
[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($B41,Table2[],7,FALSE))","v":1.9493177387914231},4.87]
[null,"Irrigation District O&M Charge",{"$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($B42,Table2[],7,FALSE))","v":35},35]
[null,"Brox 2EC","Herbicide",null,null,12,1,1,"pint",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":8.1300000000000008}]
[null,"Raptor",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,12,1,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.6875},18.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,1.6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.5},2.4]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.9]
[null,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","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,{"$f":"SUM(K37:K62)","v":199.58}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":427.63}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":300.72000000000003},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":9.7734000000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":437.40339999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":101.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":47.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":610.68339999999989}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":153.06936000000002}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":244.27335999999997}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"9-Alfalfa","index":14,"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",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$3 & \" Yield\")","v":"2023 Budget 9-Alfalfa, Large Round Bales, 4.4 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.81},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.42},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":14.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":24.36},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.599999999999994}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.0199999999999996},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.09},9.7799999999999994]
[4,"Double Windrows",3,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.13},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.39},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.09},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.33},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.23},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.2400000000000002},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":15.41}]
[5,"Bale Large Round",{"$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":10.08},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.6399999999999997},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":8.74},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":17.670000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":11.67},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":53.02}]
[6,"Move Large Round",{"$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.76},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.69},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":10.1},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.49},20.16]
[7,"Spray Insecticide",0.2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.19},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.0000000000000007E-2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0.22},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.28999999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.4},1.17]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":34.209999999999994},{"$f":"SUM(F12:F31)","v":20.71},4.38,13.48,57.27,43.730000000000004,173.77999999999997]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Twine Large Round",{"$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($B38,Table2[],7,FALSE))","v":1.9493177387914231},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8.58}]
[null,"Mustang Maxx",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1.71875},1.03]
[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":33.61}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":207.39}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":106.39},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.4576750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":210.84767499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":407.447675}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":43.056289772727261}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":92.601744318181815}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"10-Alfalfa","index":15,"n_rows":247,"n_cols":15,"rows_kept":247,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[50,2,50,4],[58,2,58,4],[34,6,35,6],[34,7,34,8],[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],[48,2,48,4],[49,2,49,4],[44,2,44,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[40,2,40,4],[43,2,43,4],[39,2,39,4],[42,2,42,4],[5,0,5,12],[2,2,2,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[34,9,35,9],[34,5,35,5],[34,11,35,11],[72,6,72,7],[67,5,67,6],[71,2,71,4],[71,6,71,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[62,2,62,4],[57,2,57,4],[61,2,61,4],[60,2,60,4],[59,2,59,4]]}
[]
[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$3 & \" Yield\")","v":"2023 Budget 10-Alfalfa, Large and Small Square Bales, 6.7 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.81},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.42},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":14.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":24.36},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.599999999999994}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.0199999999999996},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.09},9.7799999999999994]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.86},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.12},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":9.64},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.99},20.55]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.23},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.16},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.16},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":3.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":12.66},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":36.04},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":66.599999999999994}]
[6,"Load Large Square","Custom","ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":15.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":8.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.33},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":12.34},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":26.91},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.85},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":66.39}]
[8,"Load Small Square",{"$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":5.58},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.97},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.13},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.42},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":10.76},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.6},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":19.46}]
[9,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":13.89},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":45.61},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":7.02},8,{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":12.3},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":22.27},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":109.09}]
[10,"Spray Herbicide",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.24},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.09},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.28000000000000003},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.37},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.5},1.48]
[11,"Spray Insecticide",0.2,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.19},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":7.0000000000000007E-2},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.22},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.28999999999999998},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0.4},1.17]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":62.03},{"$f":"SUM(F12:F31)","v":76.289999999999992},11.709999999999999,29.240000000000002,94.910000000000011,94.58,368.76000000000005]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C15","v":4},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.22}]
[null,"Load Large Square Bales",{"$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":3.303964757709251},14.76,null,null,null," "]
[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($B40,Table2[],7,FALSE))","v":15.666666666666666},34.99]
[null,"Electricity Fixed",{"$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($B41,Table2[],7,FALSE))","v":40},40]
[null,"Chateau SW",null,"Herbicide",null,10,0.25,4,"ounce",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":5},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":5}]
[null,"Brox 2EC","Herbicide",null,null,10,0.25,1,"pint",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":2.0299999999999998}]
[null,"Pursuit ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.59375},2.7]
[null,"Crop Oil Concentrate",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,1.6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.5},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0.6}]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.23]
[null,"Mustang Maxx",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.2,3,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.71875},1.03]
[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,0.1,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,0.2,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,0.3,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,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,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:K63)","v":144.55999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":513.32000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":323.83},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.524475000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":523.8444750000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":888.96447500000011}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":69.787235074626864}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":132.68126492537314}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"11-Alfalfa","index":16,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[43,2,43,4],[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],[42,2,42,4],[36,2,36,4],[41,2,41,4],[55,2,55,4],[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],[54,2,54,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[71,6,71,7],[66,5,66,6],[70,2,70,4],[70,6,70,7]]}
[]
[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$3 & \" Yield\")","v":"2023 Budget 11-Alfalfa, Roundup Ready®, Large and Small Square Bales, 6.8 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.81},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.42},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":14.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":24.36},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.599999999999994}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.0199999999999996},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.09},9.7799999999999994]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.86},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.12},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":9.64},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.99},20.55]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.33},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.27},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.16},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":3.4},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":12.85},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":36.58},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":67.59}]
[6,"Load Large Square","Custom","ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":15.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":8.74},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.34},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":12.52},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":27.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.9},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":67.39}]
[8,"Load Small Square",{"$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":5.67},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.13},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.43},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":10.92},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.61},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":19.760000000000002}]
[9,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":13.89},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":45.61},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":7.02},8,{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":12.3},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":22.27},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":109.09}]
[10,"Spray Herbicide",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.95},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.35},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.02},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":1.1100000000000001},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":1.46},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":2.02},5.91]
[11,"Spray Insecticide",0.2,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.19},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":7.0000000000000007E-2},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.22},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.28999999999999998},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0.4},1.17]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":63.160000000000004},{"$f":"SUM(F12:F31)","v":76.819999999999993},11.739999999999998,30.309999999999995,96.75,96.7,375.48]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":38.4}]
[null,"Twine Large Square",{"$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":3.303964757709251},14.98]
[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($B40,Table2[],7,FALSE))","v":15.666666666666666},35.51]
[null,"Electricity Fixed",{"$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($B41,Table2[],7,FALSE))","v":40},40]
[null,"Brox 2EC","Herbicide",null,null,10,1,1,"pint",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":8.1300000000000008}]
[null,"Roundup PowerMax 3",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.4296875},13.75]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.2,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.71875},1.03]
[null,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B60,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":160.76}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":536.24}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":342.79},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":11.140675000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":547.380675}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":912.500675}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":71.639805147058823}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":134.19127573529411}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"12-Alfalfa","index":17,"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","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$3 & \" Yield\")","v":"2023 Budget 12-Alfalfa, Panhandle, Large and Small Square Bales, 6.6 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.81},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.42},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":14.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":24.36},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.599999999999994}]
[3,"Bale Large Square",{"$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$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":7.12},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":7.05},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.15},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":3.3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":12.47},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":35.51},65.599999999999994]
[4,"Load Large Square","Custom","ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":15.13},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":8.48},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.33},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":12.15},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":26.51},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.81},65.41]
[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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.94},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.13},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.41},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":10.6},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.59},19.170000000000002]
[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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":13.89},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":45.61},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.02},8,{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":12.3},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":22.27},109.09]
[8,"Spray Herbicide",0.25,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.24},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.09},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.28000000000000003},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.37},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.5},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":1.48}]
[9,"Spray Insecticide",0.2,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.19},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":7.0000000000000007E-2},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":0.22},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.28999999999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":0.4},1.17]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":54.04},{"$f":"SUM(F12:F31)","v":73.39},11.53,27.78,80.5,88.92,336.16]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36}]
[null,"Twine Large Square",{"$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($B39,Table2[],7,FALSE))","v":3.303964757709251},14.54]
[null,"Twine Small Square",{"$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":15.666666666666666},34.47]
[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":40},40]
[null,"Velpar L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.25,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":14.375},10.78]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.2,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.71875},1.03]
[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":144.77000000000001}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":480.93000000000006}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":311.51},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.124074999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":491.05407500000007}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":679.29407500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":60.390011363636368}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":102.92334469696971}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"13-Alfalfa","index":18,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[60,2,60,4],[48,2,48,4],[36,2,36,4],[38,2,38,4],[39,2,39,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[44,2,44,4],[37,2,37,4],[40,2,40,4],[71,6,71,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[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$3 & \" Yield\")","v":"2023 Budget 13-Alfalfa, Large Square Bales, 6.6 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.81},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.42},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":14.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":24.36},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.599999999999994}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.0199999999999996},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.09},9.7799999999999994]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.86},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.12},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":9.64},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.99},20.55]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":10.68},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":10.58},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.23},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":4.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":18.71},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":53.26},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":98.41}]
[6,"Load Large Square","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.75},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.33},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":2.15},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":18.079999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12},39.229999999999997]
[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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":30.56},null,null,null,null,null,{"$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.24},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.09},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":0.28000000000000003},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":0.5},1.48]
[10,"Spray Insecticide",0.2,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.19},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":7.0000000000000007E-2},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.22},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.28999999999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.4},1.17]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":65.139999999999986},{"$f":"SUM(F12:F31)","v":26.27},4.63,12.23,69.070000000000007,98.080000000000013,275.42]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36}]
[null,"Twine Large Square",{"$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($B39,Table2[],7,FALSE))","v":3.303964757709251},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":21.81}]
[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":35},35]
[null,"Brox 2EC","Herbicide",null,null,9,0.25,1,"pint",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":8.125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":2.0299999999999998}]
[null,"Pursuit ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,0.25,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.59375},2.7]
[null,"Crop Oil Concentrate",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,1.6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.5},0.6]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.45},0.23]
[null,"Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.2,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.71875},1.03]
[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":""},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":0}]
[null,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","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:K62)","v":111.32000000000001}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":386.74}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":219.59},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.1366750000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":393.87667500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":211.65}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":98.77}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":729.29667500000005}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":53.105556818181817}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":110.49949621212123}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"14-Alfalfa","index":19,"n_rows":247,"n_cols":12,"rows_kept":247,"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],[34,7,34,8],[34,9,35,9],[38,2,38,4],[39,2,39,4],[42,2,42,4],[36,2,36,4],[37,2,37,4],[40,2,40,4],[43,2,43,4],[34,5,35,5],[34,6,35,6],[49,2,49,4],[50,2,50,4],[44,2,44,4],[41,2,41,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[56,2,56,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[54,2,54,4],[55,2,55,4],[51,2,51,4],[52,2,52,4],[53,2,53,4]]}
[]
[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$3 & \" Yield\")","v":"2023 Budget 14-Alfalfa, Roundup Ready®, Large Square Bales, 6.8 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.81},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.85},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.42},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":14.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":24.36},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.599999999999994}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.08},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.0199999999999996},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.09},9.7799999999999994]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":5.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.86},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.12},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":9.64},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.99},20.55]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":11},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":10.9},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.0999999999999996},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":19.28},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":54.87},101.39]
[6,"Load Large Square","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.92},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.75},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.33},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":2.15},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":18.079999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12},39.229999999999997]
[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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":19.440000000000001},null,null,null,null,null,{"$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.95},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.35},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.02},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.1100000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1.46},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.02},5.91]
[10,"Spray Insecticide",0.2,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.19},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":7.0000000000000007E-2},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.22},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.28999999999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.4},1.17]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":55.05},{"$f":"SUM(F12:F31)","v":26.85},4.6599999999999993,13.21,70.73,101.21,271.71000000000004]
[]
[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":0.48},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":38.4}]
[null,"Twine Large Square",{"$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":3.303964757709251},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":22.47}]
[null,"Irrigation District O&M Charge",{"$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($B40,Table2[],7,FALSE))","v":35},35]
[null,"Raptor","Herbicide",null,null,9,1,4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.6875},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":18.75}]
[null,"Brox 2EC","Herbicide",null,null,9,1,1,"pint",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":8.125},8.1300000000000008]
[null,"Roundup PowerMax 3",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.4296875},13.75]
[null,"21-0-0-24S   ",{"$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($B44,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.2,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.71875},1.03]
[null,null,{"$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($B46,Table2[],7,FALSE))","v":""},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","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,0.1,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,0.2,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,0.3,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":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":150.58000000000001}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":422.29000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":250.35},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":8.1363749999999992}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":430.42637500000006}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":211.65}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":98.77}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":765.84637500000008}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":56.214172794117644}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":112.62446691176473}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"15-Corn","index":20,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[60,2,60,4],[48,2,48,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[41,2,41,4],[71,6,71,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[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$5,CropInsurance,5,FALSE)","v":33},{"$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$3 & \" Yield\")","v":"2023 Budget 15-Corn, Conventional Tillage, Continuous, 100 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.350000000000001}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.4},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.07},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.38},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.63},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.01},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0.27},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.1000000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.91},3.27]
[8,"Spray Herbicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":""},""]
[9,"Spray Insecticide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,"Combine Dryland Corn",{"$f":"$G$4","v":100},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":2.1153999999999997},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":3.5575000000000001},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":2.8722000000000003},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":0.50590000000000002},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":15.976199999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":5.9470000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":30.97}]
[11,"Cart",{"$f":"$G$4","v":100},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.83},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.4},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.02},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.8},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":1.46},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.59},5.0999999999999996]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":16.205399999999997},{"$f":"SUM(F12:F31)","v":13.987500000000002},3.5622000000000003,13.665900000000001,57.756200000000007,31.586999999999996,136.76]
[]
[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,"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":0.85},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":76.5}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":43.44}]
[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":2.96875},19.59]
[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":4.2},25.2]
[null,"Balance Flexx",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":5.4},21.6]
[null,"Atrazine 90 DF",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,1.6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":5},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":8}]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.5},4.25]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.5,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},9.84]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.203125},0.61]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.45]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.3,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.72]
[null,"Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.2,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.71875},0.69]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":100},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.13},13]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":100},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},0.8]
[null,"Scouting Dryland Corn",{"$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($B52,Table2[],7,FALSE))","v":8},8]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":33},{"$f":"IF(B62=0,0,J62)","v":33}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":268.24}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":405}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":315.66000000000003},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":10.25895}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":415.25895000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":616.85895000000005}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.1051895000000007}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.1685895000000004}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"16-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],[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$5,CropInsurance,5,FALSE)","v":33},{"$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$3 & \" Yield\")","v":"2023 Budget 16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.16},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.4},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":8.4600000000000009},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.53},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.350000000000001}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.2},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.23]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.4},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.01},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.27},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.1000000000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.91},3.27]
[7,"Spray Herbicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray Insecticide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Dryland Corn",110,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":2.3269000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":3.9131999999999998},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":3.1593999999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.55649999999999999},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":17.573800000000002},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":6.5416999999999996},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":34.07}]
[10,"Cart",{"$f":"G4","v":110},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.92},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.44},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.02},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.88},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":1.61},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":1.75},5.62]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.9869},{"$f":"SUM(F12:F31)","v":11.033199999999999},3.6393999999999997,12.7965,47.863800000000005,29.431699999999999,118.75]
[]
[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,"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":0.85},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":46.75}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":47.81}]
[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":4.2},25.2]
[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":17.75},47.93]
[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":8.5},4.25]
[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":5.15625},7.73]
[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":0.171875},1.65]
[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":0.45},0.45]
[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":8.5},2.5499999999999998]
[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":1.40625},0.72]
[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":1.71875},0.69]
[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($B48,Table2[],7,FALSE))","v":0.13},14.3]
[null,"Dry 2 Points Removed",{"$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($B50,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":33},{"$f":"IF(B61=0,0,J61)","v":33}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":241.91}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":360.65999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":283.37},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.2095250000000011}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":369.86952499999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":571.46952499999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.428904772727273}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.1951774999999998}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"17-Corn","index":22,"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$5,CropInsurance,5,FALSE)","v":8},{"$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$3 & \" Yield\")","v":"2023 Budget 17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.350000000000001}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Spray Herbicide",0.5,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.47},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.18},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.01},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.55000000000000004},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.73},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":1.01},2.95]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[8,"Combine Dryland Corn",160,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":3.3845999999999998},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":5.6920000000000002},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":4.5954000000000006},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.8095},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":25.561799999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":9.5152000000000001},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":49.56}]
[9,"Cart",{"$f":"$G$4","v":160},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1.33},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.64},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.03},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.28},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.34},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.5499999999999998},8.17]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":15.3146},{"$f":"SUM(F12:F31)","v":14.792000000000002},5.245400000000001,13.6595,63.471800000000002,32.565199999999997,145.04999999999998]
[]
[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":0.85},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":123.25}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":69.38}]
[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":2.96875},19.59]
[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":4.2},25.2]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":21.25},53.13]
[null,"Status",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":5},12.5]
[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":0.203125},0.61]
[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":0.45},0.45]
[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":8.5},2.5499999999999998]
[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":1.40625},0.72]
[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":1.71875},0.69]
[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($B48,Table2[],7,FALSE))","v":0.13},20.8]
[null,"Dry 2 Points Removed",{"$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($B50,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":347.43000000000006}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":492.48}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":396.44},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.884300000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":505.36430000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":225.75}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":105.35}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":866.46429999999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.404214375}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.4154018749999997}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"18-Corn","index":23,"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$5,CropInsurance,5,FALSE)","v":8},{"$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$3 & \" Yield\")","v":"2023 Budget 18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.16},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.4},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":8.4600000000000009},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.53},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.350000000000001}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.2},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.23]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.47},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.18},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.55000000000000004},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.73},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.01},2.95]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",{"$f":"$G$4","v":170},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.5962000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":6.0476999999999999},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.8826999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.86010000000000009},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":27.159499999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":10.1099},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":52.66}]
[8,"Cart",{"$f":"$G$4","v":170},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.42},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.68},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.03},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.36},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.48},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.71},8.68]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.0962},{"$f":"SUM(F12:F31)","v":11.837699999999998},5.3227000000000002,12.790099999999999,53.569499999999998,30.409900000000004,127.03]
[]
[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,"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":0.85},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":97.75}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":73.75}]
[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":4.2},25.2]
[null,"Acuron",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":21.25},53.13]
[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":1.40625},9.84]
[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":0.203125},0.61]
[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":0.45},0.45]
[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":8.5},2.5499999999999998]
[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":1.40625},0.72]
[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":1.71875},0.69]
[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($B47,Table2[],7,FALSE))","v":0.13},22.1]
[null,"Dry 2 Points Removed",{"$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($B49,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":305.51000000000005}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":432.54000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":348.56},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.328200000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":443.86820000000006}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":225.75}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":105.35}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":804.96820000000014}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.9131658823529412}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.7351070588235302}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"19-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],[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$5,CropInsurance,5,FALSE)","v":36},{"$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$3 & \" Yield\")","v":"2023 Budget 19-Corn, Bt, ECB, RR2, LL, & RIB, No Till, Continuous, 135 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",{"$f":"$G$4","v":135},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.8557999999999999},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":4.8026},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":3.8774000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.68299999999999994},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":21.567800000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":8.0283999999999995},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":41.82}]
[7,"Cart",{"$f":"$G$4","v":135},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.1299999999999999},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.54},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.08},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.97},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.15},6.89]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":9.3557999999999986},{"$f":"SUM(F12:F31)","v":7.7126000000000001},4.0073999999999996,9.6430000000000007,32.007800000000003,26.478400000000001,89.21]
[]
[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,"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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":1},120]
[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":21.25},53.13]
[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":3.875},72.459999999999994]
[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":4.3},25.8]
[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":0.3125},10]
[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":0.45},0.77]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5.15625},12.38]
[null,"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":8.5},2.5499999999999998]
["*","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":1.40625},0.72]
["*","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":1.71875},0.69]
[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($B50,Table2[],7,FALSE))","v":0.13},17.55]
[null,"Dry 2 Points Removed",{"$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($B52,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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":36},{"$f":"J61","v":36}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":368.64000000000004}]
[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,{"$f":"K33+K63","v":457.85}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":399.36},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.979200000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":470.82920000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":672.42920000000004}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.6810311111111114}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.9809570370370375}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"20-Corn","index":25,"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$5,CropInsurance,5,FALSE)","v":8},{"$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$3 & \" Yield\")","v":"2023 Budget 20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",{"$f":"$G$4","v":180},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":3.8076999999999996},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":6.4035000000000002},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":5.1699000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.91069999999999995},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":28.757100000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":10.704600000000001},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":55.75}]
[7,"Cart",{"$f":"$G$4","v":180},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.72},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.03},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.44},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.63},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.87},9.19]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":10.6777},{"$f":"SUM(F12:F31)","v":9.4935000000000009},5.3099000000000007,10.230699999999999,39.857100000000003,29.874600000000004,105.44]
[]
[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,"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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":1},160]
[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":21.25},53.13]
[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":3.875},96.88]
[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":4.3},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":25.8}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B44,Table2[],7,FALSE))","v":0.3125},10]
[null,"21-0-0-24S   ",{"$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($B45,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},20]
[null,"Spray",{"$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($B47,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
["*","Brigade 2EC",{"$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($B48,Table2[],7,FALSE))","v":1.40625},0.72]
["*","Mustang Maxx",{"$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($B49,Table2[],7,FALSE))","v":1.71875},0.69]
[null,"Haul Grain Bushels",{"$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($B50,Table2[],7,FALSE))","v":0.13},23.4]
[null,"Dry 2 Points Removed",{"$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($B52,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":420.33}]
[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,{"$f":"K33+K63","v":525.77}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":456.04},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":14.821300000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":540.59129999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":225.75}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":105.35}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":901.69129999999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3678405555555559}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.0093961111111112}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"21-Corn","index":26,"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$5,CropInsurance,5,FALSE)","v":36},{"$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$3 & \" Yield\")","v":"2023 Budget 21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",{"$f":"$G$4","v":140},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.9614999999999996},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":4.9805000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":4.0209999999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.70829999999999993},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":22.366599999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":8.325800000000001},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":43.36}]
[7,"Cart",{"$f":"$G$4","v":140},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.17},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.56000000000000005},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.03},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.1200000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.04},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.23},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":7.15}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":9.5015000000000001},{"$f":"SUM(F12:F31)","v":7.9105000000000008},4.1610000000000005,9.7083000000000013,32.876599999999996,26.855800000000002,91.01]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":1},125]
[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":21.25},53.13]
[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":4},77.599999999999994]
[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":4.2},25.2]
[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":0.3125},10]
[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":0.45},0.77]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},15.75]
[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":8.5},0.85]
[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":1.40625},0.72]
[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($B49,Table2[],7,FALSE))","v":0.13},18.2]
[null,"Dry 2 Points Removed",{"$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($B51,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":36},{"$f":"IF(B61=0,0,J61)","v":36}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":379.85}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":470.86}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":411.13},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.361725}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":484.22172499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":685.82172500000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.6363694642857141}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.8987266071428577}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"22-Corn","index":27,"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$5,CropInsurance,5,FALSE)","v":8},{"$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$3 & \" Yield\")","v":"2023 Budget 22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",{"$f":"$G$4","v":185},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":3.9135000000000004},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":6.5812999999999997},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":5.3135000000000003},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.93599999999999994},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":29.555900000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":11.001900000000001},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":57.3}]
[7,"Cart",{"$f":"$G$4","v":185},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.54},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.74},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.03},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.48},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.7},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.95},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":9.44}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":10.823499999999999},{"$f":"SUM(F12:F31)","v":9.6913},5.4535000000000009,10.295999999999999,40.725900000000003,30.251900000000003,107.24]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":1},170]
[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":21.25},53.13]
[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":4},102.8]
[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":4.2},25.2]
[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":0.3125},10]
[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":0.45},0.77]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5.15625},12.38]
[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":8.5},0.85]
[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":1.40625},0.72]
[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($B49,Table2[],7,FALSE))","v":0.13},24.05]
[null,"Dry 2 Points Removed",{"$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($B51,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":426.37}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":533.61}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":462.63},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":15.035475}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":548.64547500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":225.75}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":105.35}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":909.74547500000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3135971621621625}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.9175431081081085}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"23-Corn","index":28,"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$5,CropInsurance,5,FALSE)","v":38},{"$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$3 & \" Yield\")","v":"2023 Budget 23-Corn, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Herbicide",0.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28000000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.72]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",{"$f":"$G$4","v":145},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.0673000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.1583000000000006},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.1646000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.73360000000000003},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":23.165399999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":8.6230999999999991},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":44.91}]
[8,"Cart",{"$f":"$G$4","v":145},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.21},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.57999999999999996},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.03},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.1599999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.12},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.31},7.41]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":10.407299999999999},{"$f":"SUM(F12:F31)","v":8.388300000000001},4.3146000000000004,10.663599999999999,34.925399999999996,28.843099999999996,97.539999999999992]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":1},85]
[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":3.5},70.349999999999994]
[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":4.2},25.2]
[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":21.25},53.13]
[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":1.5},2.4]
[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":0.45},1.1299999999999999]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},20]
[null,"Roundup PowerMax 3",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,32,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.4296875},11]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.5},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":1.2}]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},1.08]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":8.5},1.7]
["*","Brigade 2EC",{"$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($B51,Table2[],7,FALSE))","v":1.40625},0.72]
["*","Mustang Maxx",{"$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($B52,Table2[],7,FALSE))","v":1.71875},0.34]
[null,"Haul Grain Bushels",{"$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($B53,Table2[],7,FALSE))","v":0.13},18.850000000000001]
[null,"Dry 2 Points Removed",{"$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":8},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":38},{"$f":"IF(B61=0,0,J61)","v":38}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":347.93}]
[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,{"$f":"K33+K63","v":445.47}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":381.7},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.405250000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":457.87525000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":659.47525000000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3014155172413795}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.548105172413794}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"24-Corn","index":29,"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$5,CropInsurance,5,FALSE)","v":9},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Herbicide",0.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28000000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.72]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",{"$f":"$G$4","v":195},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.125},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":6.9371},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.6007000000000007},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.98650000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":31.153499999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":11.5966},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":60.4}]
[8,"Cart",{"$f":"$G$4","v":195},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.63},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.78},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.04},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.56},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.85},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":3.1},9.9600000000000009]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.884999999999998},{"$f":"SUM(F12:F31)","v":10.367099999999999},5.7607000000000008,11.3165,43.643499999999996,32.6066,115.58000000000001]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":1},130]
[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":3.5},94.85]
[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":4.2},25.2]
[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":21.25},53.13]
[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":1.5},2.4]
[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":0.45},1.1299999999999999]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},15.75]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5},2]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.5},1.2]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},1.08]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":8.5},1.7]
["*","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":1.40625},0.72]
["*","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":1.71875},0.34]
[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($B53,Table2[],7,FALSE))","v":0.13},25.35]
[null,"Dry 2 Points Removed",{"$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":8},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":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":382.47999999999996}]
[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,{"$f":"K33+K63","v":498.05999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":421.81},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.708824999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":511.76882499999994}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":225.75}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7525},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":105.35}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":872.8688249999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.9275324358974362}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.4762503846153843}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"25-Corn","index":30,"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$5,CropInsurance,5,FALSE)","v":33},{"$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$3 & \" Yield\")","v":"2023 Budget 25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.1199999999999992]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",{"$f":"$G$4","v":130},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":2.75},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.6247000000000007},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.7338},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.65769999999999995},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":20.769000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":7.7311000000000005},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":40.270000000000003}]
[8,"Cart",{"$f":"$G$4","v":130},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.08},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.52},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.9},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.0699999999999998},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":6.63}]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":10.63},{"$f":"SUM(F12:F31)","v":7.7446999999999999},3.8938000000000001,11.247699999999998,33.329000000000001,29.131100000000004,95.97999999999999]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.77}]
[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":11},11]
[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":5.5},8.25]
[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":0.3125},10]
[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":0.45},0.77]
[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":1},120]
[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":5.5},2.75]
[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":5.4},21.6]
[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":4.2},25.2]
[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":3.5},63]
[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":0.3125},10]
[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":0.45},0.77]
[null,"Laudis",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5.15625},12.38]
[null,"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":8.5},2.5499999999999998]
["*","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":1.40625},0.72]
["*","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":1.71875},0.69]
[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($B54,Table2[],7,FALSE))","v":0.13},16.899999999999999]
[null,"Dry 2 Points Removed",{"$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($B56,Table2[],7,FALSE))","v":8},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":8}]
[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,{"$f":"IF(F5=0,E5,F5)","v":33},{"$f":"IF(B61=0,0,J61)","v":33}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":359.39}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":455.37}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":392.91},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.769575000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":468.13957499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":46.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.84}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":566.77957500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.5193813461538461}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.3598428846153849}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"26-Corn","index":31,"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],[6,1,6,11],[2,2,2,4],[5,0,5,12],[70,6,70,7],[46,2,46,4],[44,2,44,4],[45,2,45,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[9,8,9,9],[35,7,35,8],[35,6,36,6],[35,5,36,5],[35,9,36,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,11,10,11],[35,11,36,11],[65,5,65,6],[69,2,69,4],[69,6,69,7],[52,2,52,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[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 Diesel, 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$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield"}]
[null,{"$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 Diesel, fed by a well, 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.350000000000001}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.5},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.23},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.8},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":12.69},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":4.21},28.43]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.07},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.38},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.65},13.05]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.75},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.87},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":5.18},17.03]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Spray Fungicide","Custom"]
[9,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":41.67},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":106.77},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.9400000000000004},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":11.07},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.9},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":170.75}]
[10,"Combine Irr Corn",{"$f":"$G$4","v":245},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":5.4335000000000004},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":9.1375999999999991},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":7.3773},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":2.0674999999999999},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":41.035499999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":11.6396},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":76.69}]
[11,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.04},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.98},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.04},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":1.96},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":3.58},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":3.9},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":12.5}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.23},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.0499999999999998},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0.05},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":1.0900000000000001},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":3.91},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":4.97},14.3]
[14,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":61.923499999999997},{"$f":"SUM(F12:F32)","v":125.33760000000001},12.917300000000001,19.207500000000003,90.6755,42.989599999999996,353.05]
[]
[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,"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":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":5}]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.45},0.38]
[null,"82-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,220,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.85},187]
[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":3.875},131.75]
[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":4.2},25.2]
[null,"Bicep II Magnum",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":12},8.64]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":4.25}]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5.15625},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":7.73}]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5},1.25]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.5},0.75]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},0.68]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":8.5},0.85]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.72]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":8.5},1.7]
[null,"Miravis Neo",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.875},3.75]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":245},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.13},31.85]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$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($B56,Table2[],7,FALSE))","v":13},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":13}]
[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,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B61=0,0,J61)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K61)","v":442.55000000000007}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K63","v":795.60000000000014}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$63,2)","v":661.94},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":21.513050000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":817.11305000000016}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":211.65}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":98.77}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1157.5330500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3151961224489797}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.7246246938775522}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"27-Corn","index":32,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[35,11,36,11],[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],[43,2,43,4],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[37,2,37,4],[55,2,55,4],[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],[54,2,54,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Gravity Irrigated Diesel, 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$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield"}]
[null,{"$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 Diesel, fed by a well, 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.350000000000001}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.5},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.23},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.8},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":12.69},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":4.21},28.43]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.07},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.38},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.65},13.05]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.75},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.87},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":5.18},17.03]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Spray Fungicide","Custom"]
[9,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":41.67},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":106.77},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.9400000000000004},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":11.07},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.9},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":170.75}]
[10,"Combine Irr Corn",{"$f":"$G$4","v":255},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":5.6551999999999998},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":9.5105000000000004},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":7.6783999999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":2.1518999999999999},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":42.7104},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":12.114700000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":79.819999999999993}]
[11,"Cart",{"$f":"$G$4","v":255},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.13},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":1.02},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.05},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":2.04},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":3.72},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":4.0599999999999996},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":13.02}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[20]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":60.005200000000002},{"$f":"SUM(F12:F32)","v":123.70049999999999},13.1784,18.2819,88.580399999999997,38.654699999999998,342.4]
[]
[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",{"$f":"IF(B38=0,\"\",VLOOKUP($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":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":5}]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.45},0.38]
[null,"82-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,185,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.85},157.25]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,35.4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.5},123.9]
[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":4.2},25.2]
[null,"Bicep II Magnum",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":12},8.64]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":4.25}]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5.15625},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":7.73}]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5},1.25]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.5},0.75]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},0.68]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.72]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.71875},0.69]
[null,"Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":8.5},1.7]
[null,"Revytek",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,8,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":3.125},5]
[null,"Haul Grain Bushels",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":255},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.13},33.15]
[null,"Dry 2 Points Removed",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$f":"$G$4","v":255},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.08},4.08]
[null,"Scouting Irrigated Corn",{"$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($B57,Table2[],7,FALSE))","v":13},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":13}]
[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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B62=0,0,J62)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K62)","v":410.04999999999995}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K64","v":752.44999999999993}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$64,2)","v":625.22},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":20.319650000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":772.76964999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":211.65}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":98.77}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1113.18965}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.0365084313725492}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.3654496078431375}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"28-Corn","index":33,"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],[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 Diesel, 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$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield"}]
[null,{"$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 Diesel, fed by a well, 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},17.350000000000001]
[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$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.5},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.23},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.8},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":12.69},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":4.21},28.43]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.07},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.38},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.65},13.05]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.75},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.87},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":5.18},17.03]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray Fungicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":41.67},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":106.77},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.9400000000000004},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.4},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":11.07},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.9},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":170.75}]
[10,"Combine Irr Corn",{"$f":"$G$4","v":250},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":5.5444000000000004},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":9.3239999999999998},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":7.5278},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":2.1097000000000001},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":41.873000000000005},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":11.8771},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":78.260000000000005}]
[11,"Cart",{"$f":"$G$4","v":250},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.08},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":1},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.05},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":2},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":3.65},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":3.98},12.76]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.23},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.0499999999999998},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0.05},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":1.0900000000000001},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":3.91},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":4.97},14.3]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":63.0244},125.89399999999999,13.097800000000003,20.399699999999999,93.043000000000006,45.327099999999994,360.79]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$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($B37,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[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":0.3125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":5}]
[null,"21-0-0-24S   ",{"$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($B39,Table2[],7,FALSE))","v":0.45},0.38]
[null,"82-0-0",{"$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($B40,Table2[],7,FALSE))","v":0.85},191.25]
[null,"Corn SmartStax RIB Complete ",{"$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($B41,Table2[],7,FALSE))","v":4},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":138.80000000000001}]
[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":4.2},25.2]
[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":12},8.64]
[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":0.3125},10]
[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":0.45},0.77]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,5,{"$f":"IF($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":8.5},0.85]
[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":1.40625},0.72]
[null,"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":8.5},1.7]
[null,"Stratego YLD",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5},2]
[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($B51,Table2[],7,FALSE))","v":0.13},32.5]
[null,"Dry 2 Points Removed",{"$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":13},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":13}]
[null,null,{"$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":12},{"$f":"IF(B61=0,0,J61)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":459.44}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":820.23}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":681.86},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":22.160450000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":842.39044999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":211.65}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":98.77}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1182.8104499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3311617999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.7312417999999994}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"29-Corn","index":34,"n_rows":249,"n_cols":12,"rows_kept":249,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[35,11,36,11],[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],[46,2,46,4],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[37,2,37,4],[58,2,58,4],[47,2,47,4],[48,2,48,4],[50,2,50,4],[51,2,51,4],[49,2,49,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[69,5,69,6],[73,2,73,4],[73,6,73,7],[74,6,74,7],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4]]}
[]
[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","175 bushel",null,"acre/inches",15]
[null,"Cropping System ","Continuous",null,null,null,175,{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"29-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":19},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Gravity Irrigated, fed by canal"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.1199999999999992]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Spread Fertilizer",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.97},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.34},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.8},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.48},9.64]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.4},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.07},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.38},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.65},13.05]
[7,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.75},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.06},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.87},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.82},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.18},17.03]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.1100000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.46},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},5.91]
[9,"Spray Insecticide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,"Spray Fungicide","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},""]
[11,"Ditch Irrigation",{"$f":"$K$3","v":15},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":20.83},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":5.15},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":11.53},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0},37.51]
[12,"Combine Irr Corn",200,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2))/100)","v":4.4355000000000002},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2))/100)","v":7.4591999999999992},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2))/100)","v":6.0223000000000004},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2))/100)","v":1.6878},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2))/100)","v":33.498400000000004},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2))/100)","v":9.5016999999999996},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":62.6}]
[13,"Cart",{"$f":"$G$4","v":175},"bu",{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":1.46},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0.7},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0.03},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":1.4},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":2.56},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":2.79},8.94]
[14,"Truck","Custom",null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},""]
[15,"Dry Grain","Custom",null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},""]
[16,"Chop Stalks",1,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":2.23},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":2.0499999999999998},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0.05},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":1.0900000000000001},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":3.91},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":4.97},14.3]
[16,null,null,null,null,{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":45.425499999999992},{"$f":"SUM(F12:F32)","v":22.959199999999999},11.882300000000001,17.037800000000001,92.338400000000007,48.5717,238.20999999999998]
[]
[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,"32-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,80,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":80}]
[null,"Balance Flexx",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":5.4},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":21.6}]
[null,"Bicep II Magnum",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":12},25.2]
[null,"10-34-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,8,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.2},33.6]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,27.2,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4},108.8]
[null,"32-0-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,80,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1},80]
[null,"Roundup PowerMax 3",null,"Herbicide",null,8,1,28,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.4296875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":12.03}]
[null,"21-0-0-24S   ",null,"Additive",null,8,1,1.7,"pounds",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0.77}]
[null,"Status",null,"Herbicide",null,8,0.5,5,"ounce",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":12.5}]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":8.5},0.85]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.72]
[null,"Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":8.5},1.7]
[null,"Lucento ",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,0.2,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.4921875},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":2.7}]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,14,1,{"$f":"$G$4","v":175},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.13},22.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,15,0.1,{"$f":"$G$4","v":175},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},1.4]
[null,"Irrigation District O&M Charge",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":35},35]
[null,"Scouting Irrigated Corn",{"$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($B54,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B56,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B57,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B58,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],5,FALSE))","v":""},{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],7,FALSE))","v":""},{"$f":"IF(B63=0,0,ROUND(G63*H63*J63,2))","v":0}]
[null,null,{"$f":"IF(B64=0,\"\",VLOOKUP($B64,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B64=0,\"\",VLOOKUP($B64,Table2[],5,FALSE))","v":""},{"$f":"IF($B64=0,\"\",VLOOKUP($B64,Table2[],7,FALSE))","v":""},{"$f":"IF(B64=0,0,ROUND(G64*H64*J64,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":19},{"$f":"IF(B65=0,0,J65)","v":19}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K65)","v":471.61999999999995}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K67","v":709.82999999999993}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$67,2)","v":568.91999999999996},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E70*H70*'General Variables'!$B$12/12","v":18.489899999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K70)","v":728.31989999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C74=0,0,VLOOKUP(C74,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F74*I74,2)","v":101.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C74=0,0,VLOOKUP(C74,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F75*I75,2)","v":47.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K71:K75)","v":906.59989999999993}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E70+K70+K73+K75)/G4)","v":3.797656571428571}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K76/G4)","v":5.1805708571428566}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"30-Corn","index":35,"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],[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$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\")","v":"2023 Budget 30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.95},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.27]
[5,"Spray Herbicide",0.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28000000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.72]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Fungicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",{"$f":"$G$4","v":245},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":5.4335000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":9.1375999999999991},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":7.3773},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":2.0674999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":41.035499999999999},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":11.6396},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":76.69}]
[9,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.04},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.98},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.04},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.96},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":3.58},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.9},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":12.5}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":23.073499999999999},{"$f":"SUM(F12:F31)","v":38.077599999999997},11.467299999999998,20.497499999999999,57.795499999999997,42.6496,193.56]
[]
[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,"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":4.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B38,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":5}]
[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":0.45},0.38]
[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":21.25},53.13]
[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":3.875},131.75]
[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":4.2},25.2]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,220,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1},220]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":40},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":40}]
[null,"Status",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":5},20]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},4]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.5},1.2]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.45},1.08]
[null,"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":8.5},2.5499999999999998]
["*","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":1.40625},0.72]
["*","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":1.71875},1.03]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
[null,"Miravis Neo",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.875},5.63]
[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($B54,Table2[],7,FALSE))","v":0.13},31.85]
[null,"Dry 2 Points Removed",{"$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($B56,Table2[],7,FALSE))","v":13},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":13}]
[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,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B61=0,0,J61)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":577.12}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":770.68000000000006}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":670.24},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":21.782799999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":792.46280000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1162.5828000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3887461224489797}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.7452359183673476}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"31-Corn","index":36,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[60,2,60,4],[48,2,48,4],[49,2,49,4],[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],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7]]}
[]
[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$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\")","v":"2023 Budget 31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield"}]
[null,{"$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('[2]General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('[2]General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $1.50 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",0.8,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.76},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.28000000000000003},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.01},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.17},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.61},4.72]
[5,"Spray Insecticide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Spray Fungicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":10.42},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":25.66},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.95},8,5,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":14.24},67.27]
[8,"Combine Irr Corn",{"$f":"$G$4","v":250},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":5.5444000000000004},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":9.3239999999999998},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":7.5278},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":2.1097000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":41.873000000000005},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":11.8771},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":78.260000000000005}]
[9,"Cart",{"$f":"$G$4","v":250},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.08},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.05},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":3.65},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":3.98},12.76]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":23.224400000000003},{"$f":"SUM(F12:F31)","v":38.283999999999999},11.627800000000001,20.579699999999999,58.703000000000003,42.967099999999995,195.39]
[]
[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":4.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B38,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":5}]
[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":0.45},0.38]
[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":21.25},53.13]
[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":4},138.80000000000001]
[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":4.2},25.2]
[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":1},225]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3125},8]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.8,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.45},0.61]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},15.75]
[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":8.5},0.85]
[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":1.40625},0.72]
[null,"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":8.5},2.5499999999999998]
[null,"Revytek",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,6,0.3,8,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":3.125},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":7.5}]
[null,"Electricity Fixed",null,"Other",null,7,1,1,"acre",{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":40},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":40}]
[null,"Haul Grain Bushels",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":250},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.13},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":32.5}]
[null,"Dry 2 Points Removed",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.1,{"$f":"$G$4","v":250},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.08},2]
[null,"Scouting Irrigated Corn",{"$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($B54,Table2[],7,FALSE))","v":13},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":13}]
[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,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B62=0,0,J62)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":585.12000000000012}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":780.5100000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":678.84},"cash expense @",null,{"$f":"'[2]General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('[2]General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":18.668100000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":799.17810000000009}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'[2]General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1169.2981000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.3429124000000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.6771924000000009}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF([2]Operations!A132=\"\",\"\",[2]Operations!A132)","v":""},{"$f":"IF([2]Materials!B132=\"\",\"\",[2]Materials!B132)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF([2]Operations!A133=\"\",\"\",[2]Operations!A133)","v":""},{"$f":"IF([2]Materials!B133=\"\",\"\",[2]Materials!B133)","v":"Corn"}]
[null,{"$f":"IF([2]Operations!A134=\"\",\"\",[2]Operations!A134)","v":""},{"$f":"IF([2]Materials!B134=\"\",\"\",[2]Materials!B134)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF([2]Operations!A135=\"\",\"\",[2]Operations!A135)","v":""},{"$f":"IF([2]Materials!B135=\"\",\"\",[2]Materials!B135)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF([2]Operations!A136=\"\",\"\",[2]Operations!A136)","v":""},{"$f":"IF([2]Materials!B136=\"\",\"\",[2]Materials!B136)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"32-Corn","index":37,"n_rows":247,"n_cols":12,"rows_kept":247,"cut":false,"hidden":false,"merged":[[62,2,62,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[61,2,61,4],[49,2,49,4],[50,2,50,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[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],[9,10,10,10],[9,11,10,11],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[35,11,36,11],[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","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Strip Till",null,null,null,"Yield","260 bushel",null,"acre/inches",9]
[null,"Cropping System ","Continuous",null,null,null,260,{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"32-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"32-Corn, SmartStax RIB Complete, Strip Till, Continuous, 260 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 32-Corn, SmartStax RIB Complete, Strip Till, Continuous, 260 bushel Yield"}]
[null,{"$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('[2]General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $25.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('[2]General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $1.50 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Subsoil / One-pass Tillage",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.78},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":4.04},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.26},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":3.66},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":14.11},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.18},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":30.03}]
[2,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.47},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.18},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.01},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.55000000000000004},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.73},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.01},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":2.95}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":5.91}]
[4,"Plant No-Till",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.49},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.52]
[5,"Spray Herbicide",0.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28000000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.72]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Fungicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[8,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":10.42},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":25.66},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":3.95},8,5,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":14.24},67.27]
[9,"Combine Irr Corn",{"$f":"$G$4","v":260},null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":5.7660999999999998},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":9.697000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":7.8289},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":2.1941000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":43.547899999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":12.3522},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":81.39}]
[10,"Cart",{"$f":"$G$4","v":260},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.17},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":1.04},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.05},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":2.08},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.8},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":4.1399999999999997},13.28]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[21,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E13:E32)","v":23.536099999999998},{"$f":"SUM(F13:F32)","v":38.697000000000003},11.928900000000001,20.744099999999996,60.527899999999995,43.602199999999996,{"$f":"SUM(K12:K32)","v":229.06999999999996}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":5}]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,0.5,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.45},0.38]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":21.25},53.13]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,34.700000000000003,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4},138.80000000000001]
[null,"10-34-0",{"$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($B43,Table2[],7,FALSE))","v":4.2},25.2]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,230,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1},230]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,32,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.3125},8]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,1.7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.61]
[null,"Armezon Pro",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,14,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.40625},15.75]
[null,"Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":8.5},0.85]
[null,"Brigade 2EC",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.72]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
[null,"Revytek",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,8,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":3.125},7.5]
[null,"Electricity Fixed",null,"Other",null,8,1,1,"acre",{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":40},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":40}]
[null,"Haul Grain Bushels",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":260},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.13},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":33.799999999999997}]
[null,"Dry 2 Points Removed",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":260},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.08},2.08]
[null,"Scouting Irrigated Corn",{"$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($B55,Table2[],7,FALSE))","v":13},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":13}]
[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":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B63=0,0,J63)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K63)","v":591.50000000000011}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K65","v":820.57}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$65,2)","v":686.41},"cash expense @",null,{"$f":"'[2]General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('[2]General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":18.876275}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":839.44627500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'[2]General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1209.5662750000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":3.2442549038461537}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":4.6521779807692312}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[2]General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF([2]Operations!A132=\"\",\"\",[2]Operations!A132)","v":""},{"$f":"IF([2]Materials!B132=\"\",\"\",[2]Materials!B132)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF([2]Operations!A133=\"\",\"\",[2]Operations!A133)","v":""},{"$f":"IF([2]Materials!B133=\"\",\"\",[2]Materials!B133)","v":"Corn"}]
[null,{"$f":"IF([2]Operations!A134=\"\",\"\",[2]Operations!A134)","v":""},{"$f":"IF([2]Materials!B134=\"\",\"\",[2]Materials!B134)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF([2]Operations!A135=\"\",\"\",[2]Operations!A135)","v":""},{"$f":"IF([2]Materials!B135=\"\",\"\",[2]Materials!B135)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF([2]Operations!A136=\"\",\"\",[2]Operations!A136)","v":""},{"$f":"IF([2]Materials!B136=\"\",\"\",[2]Materials!B136)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"33-Corn","index":38,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[37,2,37,4],[38,2,38,4],[39,2,39,4],[60,2,60,4],[59,2,59,4],[47,2,47,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[46,2,46,4],[48,2,48,4],[71,6,71,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[56,2,56,4],[58,2,58,4],[57,2,57,4],[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,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$5,CropInsurance,5,FALSE)","v":13},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.95},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.27]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Fungicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",{"$f":"$G$4","v":275},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":6.0987999999999998},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":10.256400000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":8.2805999999999997},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":2.3207},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":46.060299999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":13.0648},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":86.08}]
[9,"Cart",{"$f":"$G$4","v":275},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.29},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1.1000000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.05},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.2000000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.0199999999999996},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":4.38},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":14.04}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.178799999999999},{"$f":"SUM(F12:F31)","v":39.386400000000002},12.390599999999999,21.210699999999999,63.550299999999993,44.964800000000004,205.67999999999998]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.25}]
[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":0.45},0.77]
[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":21.25},53.13]
[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":1.5},2.4]
[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":0.45},1.1299999999999999]
[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":3.5},133.69999999999999]
[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":4.2},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":25.2}]
[null,"32-0-0 (Applied by R2)",{"$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($B45,Table2[],7,FALSE))","v":1},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":200}]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":40},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":40}]
[null,"Armezon Pro",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,14,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.40625},19.690000000000001]
[null,"Atrazine 90 DF",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":5},5]
[null,"Crop Oil Concentrate",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,0.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.5},0.75]
[null,"UAN",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.45},1.35]
[null,"Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":8.5},4.25]
["*","Brigade 2EC",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.5,5.12,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},3.6]
["*","Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.5,3,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.71875},2.58]
[null,"Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.6,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":8.5},5.0999999999999996]
[null,"Stratego YLD",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.6,2,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":5},6]
[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($B56,Table2[],7,FALSE))","v":0.13},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":35.75}]
[null,"Dry 2 Points Removed",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.3,{"$f":"$G$4","v":275},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":0.08},6.6]
[null,"Scouting Irrigated Corn",{"$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($B58,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B59,Table2[],7,FALSE))","v":""},0]
[null,null,null,null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":13},{"$f":"IF(B62=0,0,J62)","v":13}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":587.25}]
[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,{"$f":"K33+K64","v":792.93}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":684.42},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":22.243649999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":815.17364999999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1185.2936500000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.0723041818181818}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.3101587272727278}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"34-Corn","index":39,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[46,2,46,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[60,2,60,4],[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],[54,2,54,4],[55,2,55,4],[56,2,56,4],[59,2,59,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"34-Corn"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.95},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.27]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Fungicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",{"$f":"$G$4","v":275},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":6.0987999999999998},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":10.256400000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":8.2805999999999997},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":2.3207},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":46.060299999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":13.0648},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":86.08}]
[9,"Cart",{"$f":"$G$4","v":275},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.29},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1.1000000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.05},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.2000000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.0199999999999996},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":4.38},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":14.04}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.178799999999999},{"$f":"SUM(F12:F31)","v":39.386400000000002},12.390599999999999,21.210699999999999,63.550299999999993,44.964800000000004,205.67999999999998]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":21.25},53.13]
[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":1.5},2.4]
[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":0.45},1.1299999999999999]
[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":3.625},138.47999999999999]
[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":4.2},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":25.2}]
[null,"32-0-0 (Applied by R2)",{"$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($B45,Table2[],7,FALSE))","v":1},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":200}]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":40},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":40}]
[null,"Enlist DUO",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,76,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.3515625},26.72]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,0.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.5},0.75]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},1.35]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":8.5},4.25]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.5,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},3.6]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.5,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.71875},2.58]
[null,"Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.5,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":8.5},4.25]
[null,"Lucento ",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.5,3,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":4.4921875},6.74]
[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($B55,Table2[],7,FALSE))","v":0.13},35.75]
[null,"Dry 2 Points Removed",{"$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($B57,Table2[],7,FALSE))","v":13},13]
[]
[]
[null,null,{"$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($B60,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":13},{"$f":"IF(B62=0,0,J62)","v":13}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":584.2399999999999}]
[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,{"$f":"K33+K64","v":789.91999999999985}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":681.41},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":22.145824999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":812.06582499999979}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1182.1858249999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.0610029999999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.2988575454545446}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"35-Corn","index":40,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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],[36,2,36,4],[37,2,37,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[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],[9,5,10,5],[9,6,9,7],[38,2,38,4],[39,2,39,4],[40,2,40,4],[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],[47,2,47,4],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"35-Corn"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.47},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.18},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.55000000000000004},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.95}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":10.42},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":25.66},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.95},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.27]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Fungicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",{"$f":"$G$4","v":275},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":6.0987999999999998},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":10.256400000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":8.2805999999999997},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":2.3207},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":46.060299999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":13.0648},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":86.08}]
[9,"Cart",{"$f":"$G$4","v":275},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.29},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1.1000000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.05},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.2000000000000002},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.0199999999999996},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":4.38},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":14.04}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.178799999999999},{"$f":"SUM(F12:F31)","v":39.386400000000002},12.390599999999999,21.210699999999999,63.550299999999993,44.964800000000004,205.67999999999998]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":5}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[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":0.45},0.38]
[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":21.25},53.13]
[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":1.5},2.4]
[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":0.45},1.1299999999999999]
[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":3.5},133.69999999999999]
[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":4.2},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":25.2}]
[null,"32-0-0 (Applied by R2)",{"$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($B45,Table2[],7,FALSE))","v":1},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":200}]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":40},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":40}]
[null,"Liberty 280",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,40,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.625},25]
[null,"Armezon",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,0.75,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":22},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":16.5}]
[null,"Crop Oil Concentrate",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,0.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.5},0.75]
[null,"UAN",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.45},1.35]
[null,"Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":8.5},4.25]
["*","Brigade 2EC",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.5,5.12,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},3.6]
["*","Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.5,3,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.71875},2.58]
[null,"Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.5,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":8.5},4.25]
[null,"Miravis Neo",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.5,10,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":1.875},9.3800000000000008]
[null,"Haul Grain Bushels",{"$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($B56,Table2[],7,FALSE))","v":0.13},35.75]
[null,"Dry 2 Points Removed",{"$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($B58,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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":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":596.88}]
[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,{"$f":"K33+K63","v":802.56}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":694.05},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":22.556625}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":825.116625}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1195.236625}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.1084604545454546}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.3463149999999997}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"36-Corn","index":41,"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],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"36-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.4},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.01},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.27},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.1000000000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.91},3.27]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray Fungicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":15.05},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":106.25},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.53},8,{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":8.6},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":20.57},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":163}]
[10,"Combine Irr Corn",{"$f":"$G$4","v":235},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":5.2116999999999996},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":8.7645999999999997},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":7.0762},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.9831000000000001},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":39.360599999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":11.1645},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":73.56}]
[11,"Cart",{"$f":"$G$4","v":235},"bu",{"$f":"IF(B22=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*LEFT(C22,3),2))","v":1.96},{"$f":"IF(B22=0,0,ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*LEFT(C22,3),2))","v":0.94},{"$f":"IF(B22=0,0,ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*LEFT(C22,3),2))","v":0.04},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*LEFT(C22,3),2))","v":1.88},{"$f":"IF(B22=0,0,ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*LEFT(C22,3),2))","v":3.43},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*LEFT(C22,3),2))","v":3.74},{"$f":"SUM(E22:J22)","v":11.99}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":33.651700000000005},{"$f":"SUM(F12:F31)","v":125.0146},12.156199999999998,22.8231,83.250600000000006,54.994500000000009,331.89]
[]
[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":5.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":12},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":25.2}]
[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":3.875},126.33]
[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":4.2},25.2]
[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":1},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":210}]
[null,"Spray",{"$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($B42,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.5499999999999998}]
["*","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":1.40625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.72}]
["*","Mustang Maxx",{"$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($B44,Table2[],7,FALSE))","v":1.71875},1.03]
[null,"Spray",{"$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($B45,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
[null,"Revytek",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.3,8,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3.125},7.5]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.13},30.55]
[null,"Dry 2 Points Removed",{"$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($B49,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B61=0,0,J61)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":481.99}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":813.88}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":675.64},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":21.958299999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":835.8383}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1205.9583}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.5566736170212767}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.1317374468085104}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"37-Corn","index":42,"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","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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"37-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.41},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.16},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":8.4600000000000009},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.8},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":16.25}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.2},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.23]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.07},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.38},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.63},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.27},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.1000000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.91},3.27]
[6,"Spray Insecticide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray Fungicide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":15.05},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":106.25},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":4.53},8,{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":8.6},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":20.57},163]
[9,"Combine Irr Corn",{"$f":"$G$4","v":245},null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":5.4335000000000004},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":9.1375999999999991},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":7.3773},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":2.0674999999999999},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":41.035499999999999},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":11.6396},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":76.69}]
[10,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.04},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.98},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.04},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":1.96},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.58},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":3.9},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":12.5}]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":31.433500000000002},{"$f":"SUM(F12:F31)","v":122.0776},12.247299999999999,21.987500000000001,73.435500000000005,52.7196,313.89999999999998]
[]
[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,"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":5.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":12},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":25.2}]
[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":3.5},119]
[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":4.2},25.2]
[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":1},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":175}]
[null,"Spray",{"$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($B42,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.5499999999999998}]
["*","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":1.40625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.72}]
["*","Mustang Maxx",{"$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($B44,Table2[],7,FALSE))","v":1.71875},1.03]
[null,"Spray",{"$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($B45,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
[null,"Stratego YLD",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5},3]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.13},31.85]
[null,"Dry 2 Points Removed",{"$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($B49,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B61=0,0,J61)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":436.62000000000006}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":750.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":624.37},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":20.292025000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":770.81202499999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1140.9320250000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.1954368367346939}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.6568654081632657}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"38-Corn","index":43,"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],[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","175 bushel",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":175},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"38-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":19},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.4},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.65},13.05]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":15.05},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":37.06},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":5.71},8,{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":9.99},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":20.57},96.38]
[10,"Combine Irr Corn",{"$f":"$G$4","v":175},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":3.8810000000000002},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":6.5267999999999997},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":5.2695000000000007},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.4768000000000001},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":29.3111},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":8.3140000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":54.78}]
[11,"Cart",{"$f":"$G$4","v":175},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":1.46},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.7},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.03},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":1.4},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.56},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":2.79},8.94]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":31.191000000000003},{"$f":"SUM(F12:F31)","v":52.996800000000007},11.509500000000001,21.566800000000001,72.621099999999998,50.283999999999999,240.17]
[]
[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,"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":5.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":12},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":25.2}]
[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":4.2},33.6]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,27.2,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4},108.8]
[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":1},160]
[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":8.5},8.5]
[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":0.3125},10]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.8,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},15.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.8,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.45},0.61]
[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":1.40625},0.72]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Lucento ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.4921875},2.7]
[null,"Electricity Fixed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":40},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":40}]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":175},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.13},22.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":175},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},1.4]
[null,"Scouting Irrigated Corn",{"$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($B53,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":19},{"$f":"IF(B61=0,0,J61)","v":19}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":486.63}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":726.8}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":603.89},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":19.626425000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":746.42642499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":939.66642499999989}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":4.0311795714285719}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.369522428571428}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"39-Corn","index":44,"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],[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","185 bushel",null,"acre/inches",13]
[null,"Cropping System ","after Beans",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?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"39-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":20},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.41},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.16},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":8.4600000000000009},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.8},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":16.25}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.2},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.23]
[4,"Row Crop Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.4},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.07},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.38},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.65},13.05]
[5,"Spray Herbicide","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":15.05},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":37.06},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":5.71},8,{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":9.99},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":20.57},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":96.38}]
[9,"Combine Irr Corn",{"$f":"$G$4","v":185},null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":4.1027999999999993},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":6.8997999999999999},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":5.5705999999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":1.5612000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":30.986000000000001},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":8.7890999999999995},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":57.91}]
[10,"Cart",{"$f":"$G$4","v":185},"bu",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":1.54},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.74},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.03},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":1.48},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.7},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":2.95},9.44]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":28.972799999999999},{"$f":"SUM(F12:F31)","v":50.059800000000003},11.600599999999998,20.731200000000001,62.796000000000006,48.009100000000004,222.17]
[]
[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,"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":5.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":12},25.2]
[null,"10-34-0",{"$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($B39,Table2[],7,FALSE))","v":4.2},33.6]
[null,"Corn Bt, ECB, RR2, LL, & RIB",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,28.8,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.5},100.8]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,140,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1},140]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.8,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":8.5},6.8]
[null,"DiFlexx DUO",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.8984375},23]
[null,"Crop Oil Concentrate",null,"Additive",null,5,0.8,1.6,"pint",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.5},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":1.92}]
[null,"Aerial Spray",{"$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($B46,Table2[],7,FALSE))","v":1.40625},0.72]
[null,"Aerial Spray",{"$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($B47,Table2[],7,FALSE))","v":10},2]
[null,"Miravis Neo",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.875},3.75]
[null,"Electricity Fixed",{"$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($B49,Table2[],7,FALSE))","v":40},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":40}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":185},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.13},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":24.05}]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":185},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},1.48]
[null,"Scouting Irrigated Corn",{"$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($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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":20},{"$f":"IF(B61=0,0,J61)","v":20}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":458.92000000000007}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":681.09}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":570.28},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":18.534099999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":699.6241}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":892.86410000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.6256978378378371}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.8262924324324326}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"40-Corn","index":45,"n_rows":247,"n_cols":12,"rows_kept":247,"cut":false,"hidden":false,"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],[72,6,72,7],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[62,2,62,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[43,2,43,4],[49,2,49,4],[51,2,51,4],[50,2,50,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[47,2,47,4],[45,2,45,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[44,2,44,4]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Electric"]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"40-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield"}]
[null,{"$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 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.4},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.63},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.01},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.27},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.1000000000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.91},3.27]
[7,"Spray Insecticide","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray Fungicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":15.05},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":37.06},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":5.71},8,{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":9.99},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":20.57},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":96.38}]
[11,"Combine Irr Corn",{"$f":"$G$4","v":240},null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":5.3225999999999996},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":8.9511000000000003},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":7.2266999999999992},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":2.0253000000000001},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":40.198099999999997},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":11.402000000000001},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":75.13}]
[12,"Cart",{"$f":"$G$4","v":240},"bu",{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":2},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.96},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.04},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":1.92},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":3.51},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":3.82},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":12.25}]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":33.802600000000005},56.031100000000002,13.486699999999999,22.905300000000004,85.55810000000001,55.312000000000005,267.09999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$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($B37,Table2[],7,FALSE))","v":5.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[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":12},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":25.2}]
[null,"Corn SmartStax RIB Complete ",{"$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($B39,Table2[],7,FALSE))","v":4},133.19999999999999]
[null,"10-34-0",{"$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($B40,Table2[],7,FALSE))","v":4.2},25.2]
[null,"Spray",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":0.85}]
[null,"Brigade 2EC",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.40625},0.72]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.5},2.5499999999999998]
[null,"Revytek",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.3,8,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.125},7.5]
[null,"Spray","Custom","Herbicide",null,9,0.8,1,"acre",8.5,{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":6.8}]
[null,"DiFlexx DUO",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,0.8,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.8984375},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":23}]
[null,"Crop Oil Concentrate",null,"Additive",null,9,0.8,1.6,"pint",{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.5},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":1.92}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fertilizer"},null,null,10,1,215,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":215}]
[null,"Electricity Fixed",null,"Other",null,10,1,1,"acre",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":40},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":40}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":240},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.13},31.2]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,14,0.2,{"$f":"$G$4","v":240},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},3.84]
[null,"Scouting Irrigated Corn",{"$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($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$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($B59,Table2[],7,FALSE))","v":""},{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":12},{"$f":"IF(B63=0,0,J63)","v":12}]
[]
[null,null,"Total Materials & Services",null,31200,"seeds per acre, 80,000 per bag, 5% Refuge",null,null,null,null,{"$f":"SUM(K37:K63)","v":563.58000000000004}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":830.68000000000006}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":689.81},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":22.418824999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":853.09882500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1223.2188250000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":3.5435367708333332}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":5.0967451041666676}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"41-Corn","index":46,"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","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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"41-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":12},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"41-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 41-Corn, Silage, No Till, Continuous, 28 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spread Manure","Custom",null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":10.42},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":98.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.18},8,{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.94},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":16.71},145.32]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":14.370000000000001},{"$f":"SUM(F12:F31)","v":99.91},4.26,15.030000000000001,14.22,26.96,174.75]
[]
[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,"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":4.25},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"Uncomposted manure",{"$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($B38,Table2[],7,FALSE))","v":4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":80}]
[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":7},140]
[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":12},16.8]
[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":3.125},100.63]
["*","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":2.96875},19.59]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.8,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.5},6.8]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},15.75]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.8,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.203125},0.98]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.8,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},1.44]
["*","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":1.40625},0.35]
["*","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":1.71875},0.26]
[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($B50,Table2[],7,FALSE))","v":17},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":476}]
[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":13},13]
[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":12},{"$f":"IF(B61=0,0,J61)","v":12}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":889.35}]
[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,{"$f":"K33+K63","v":1064.0999999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":1022.92},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":33.244900000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":1097.3448999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1467.4648999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":42.656603571428569}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":52.409460714285714}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"42-Dry Beans","index":47,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[44,2,44,4],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"42-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":30},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":6.94},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":22.81},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.51},8,{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":6.15},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":11.14},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":58.55}]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":5.91}]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.75},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.68},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.06},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.18},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.82},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.09},13.58]
[10,"Combine Irrigated Dry Beans with Draper Flex Platform",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.12},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.56},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":2.87},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.8},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":15.98},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":6.21},31.54]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":2.2000000000000002},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":1.76},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.05},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":5.2},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":3.86},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":1.77},14.84]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":23.26},{"$f":"SUM(F12:F31)","v":38.47},6.96,25.91,58.650000000000006,38.190000000000005,191.44]
[]
[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,3,1,11,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.3515625},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.87}]
[null,"Prowl H2O",{"$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($B38,Table2[],7,FALSE))","v":7.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.5}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,0.75,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":93},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":69.75}]
[null,"10-34-0-1Zn",{"$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($B40,Table2[],7,FALSE))","v":4.3},30.1]
[null,"46-0-0",{"$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($B41,Table2[],7,FALSE))","v":0.87},43.5]
[null,"Electricity Fixed",{"$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($B42,Table2[],7,FALSE))","v":40},40]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10.625},12.75]
[null,"Outlook",null,"Herbicide",null,6,1,10,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.3515625},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":13.52}]
[null,"Raptor",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.6875},18.75]
[null,"NIS",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.203125},1.02]
[null,"UAN",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,4,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.45},1.8]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.6,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.6,5.8,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.625},2.1800000000000002]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,1,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":8},16]
[null,"Priaxor",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,1,4,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":4.53125},18.13]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":27},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.3},8.1]
[null,"Wheat Cover Crop",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Seed"},null,null,12,1,30,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.2},6]
[null,"Scouting Dry Beans",{"$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($B55,Table2[],7,FALSE))","v":11},11]
[null,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":30},{"$f":"IF(B62=0,0,J62)","v":30}]
[]
[null,null,"Total Materials & Services",null,null,"Electricity connect fee 6 months @ $72/mo 133 acres",null,null,null,null,{"$f":"SUM(K37:K62)","v":367.97}]
[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,{"$f":"K33+K64","v":559.41000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":462.57},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":15.033525000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":574.44352500000014}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":767.68352500000015}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":20.723834259259259}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":28.432723148148153}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"43-Dry Beans","index":48,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"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],[57,2,57,4],[53,2,53,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[45,2,45,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[38,2,38,4],[39,2,39,4],[9,6,9,7],[9,10,10,10],[9,11,10,11],[33,5,34,5],[33,6,34,6],[33,7,33,8],[33,9,34,9],[33,11,34,11],[9,8,9,9],[68,2,68,4],[68,6,68,7],[69,6,69,7],[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],[59,2,59,4],[64,5,64,6],[54,2,54,4],[55,2,55,4],[56,2,56,4],[58,2,58,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"43-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":30},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$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":"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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Chop Stalks",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.23},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.0499999999999998},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.0900000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.91},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.97},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":14.3}]
[2,"Plow",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.13},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.37},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":2.17},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":19.84},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":0.99},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":31.8}]
[3,"Roller Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.5},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.2000000000000002},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.06},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.08},13.72]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.41},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.16},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":8.4600000000000009},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.8},16.25]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":5.91}]
[6,"Plant",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":5.92},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.82},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.23},23.23]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.1100000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},5.91]
[8,"Row Crop Cultivation",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.5},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.4},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.05},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.07},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":4.38},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":3.65},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":13.05}]
[9,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.75},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.35},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.06},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.87},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":4.82},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":5.18},17.03]
[10,"Ditch Irrigation",{"$f":"$K$3","v":10},"ai",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":13.89},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":3.43},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":7.69},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0},25.01]
[11,"Aerial Spray","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":""},""]
[13,"Pickett Windrowers",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":2.75},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":2.68},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0.06},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":1.18},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":4.82},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":2.09},13.58]
[14,"Combine Irrigated Dry Beans with Draper Flex Platform",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.12},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":3.56},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.87},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":0.8},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":15.98},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":6.21},31.54]
[15,"Truck","Custom",null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},""]
[17,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E30)","v":39.769999999999996},22.679999999999996,7.21,18.970000000000002,82.460000000000008,40.24,211.32999999999998]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Eptam 7E",{"$f":"IF(B36=0,\"\",VLOOKUP($B36,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,3,"pint",{"$f":"IF($B36=0,\"\",VLOOKUP($B36,Table2[],7,FALSE))","v":8},{"$f":"IF(B36=0,0,ROUND(G36*H36*J36,2))","v":24}]
[null,"Sonalan HFP",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,1.5,"pint",{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":7.5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":11.25}]
[null,"Edible Beans",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,0.75,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":93},69.75]
[null,"10-34-0-1Zn",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":4.3},30.1]
[null,"46-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,50,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.87},43.5]
[null,"Basagran 5L",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,1.2,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":10.625},12.75]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.6875},18.75]
[null,"NIS",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.203125},1.02]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.45},1.8]
["*","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.6,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.6,5.8,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.625},2.1800000000000002]
[null,"Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,2,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":8},16]
[null,"Priaxor",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,4,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.53125},18.13]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,15,1,{"$f":"$G$4","v":27},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.3},8.1]
[null,"Irrigation District O&M Charge",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":35},35]
[null,"Scouting Dry Beans",{"$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($B52,Table2[],7,FALSE))","v":11},11]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B54,Table2[],7,FALSE))","v":""},{"$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":""},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,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":30},{"$f":"IF(B60=0,0,J60)","v":30}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K36:K60)","v":349.33000000000004}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K32+K62","v":560.66000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$32:$H$32)+$K$62,2)","v":437.96},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E65*H65*'General Variables'!$B$12/12","v":14.233700000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K64:K65)","v":574.89370000000008}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C69=0,0,VLOOKUP(C69,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F69*I69,2)","v":101.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C69=0,0,VLOOKUP(C69,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F70*I70,2)","v":47.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K70)","v":753.17370000000005}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E65+K65+K68+K70)/G4)","v":19.606433333333332}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K71/G4)","v":27.895322222222223}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"44-Dry Beans","index":49,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[44,2,44,4],[40,2,40,4],[50,2,50,4],[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],[48,2,48,4],[49,2,49,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[9,5,10,5],[70,2,70,4],[70,6,70,7],[71,6,71,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[66,5,66,6],[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","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$5,CropInsurance,5,FALSE)","v":30},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":5.04},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":6.69},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.43},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":23.27},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":43.24}]
[2,"Chisel",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.48},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.28},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":2.82},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.44},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":22.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.41},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.16},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":8.4600000000000009},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.8},16.25]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.92},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":8.23},23.23]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Row Crop Cultivation",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.4},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.05},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.07},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.38},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":7.81},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":25.66},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":3.95},8,{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":6.92},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":12.53},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":64.87}]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.75},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.68},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.06},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":1.18},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":4.82},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":2.09},13.58]
[12,"Combine Irrigated Dry Beans with Draper Flex Platform",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":2.12},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":3.56},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":2.87},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":0.8},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":15.98},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":6.21},31.54]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":29.43},{"$f":"SUM(F12:F31)","v":47.580000000000005},7.83,25.6,83.01,46.38,239.83]
[]
[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,3,1,11,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.3515625},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.87}]
[null,"Prowl H2O",{"$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($B38,Table2[],7,FALSE))","v":7.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.5}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,0.75,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":93},69.75]
[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":4.3},30.1]
[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":0.87},43.5]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.6875},18.75]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10.625},12.75]
[null,"Outlook",null,"Herbicide",null,6,1,10,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.3515625},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":13.52}]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.203125},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":1.02}]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},1.8]
[null,"Electricity Fixed",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":40},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":40}]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.6,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.6,5.8,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.625},2.1800000000000002]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":8},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":16}]
[null,"Priaxor",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,4,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":4.53125},18.13]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":27},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.3},8.1]
[null,"Scouting Dry Beans",{"$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($B54,Table2[],7,FALSE))","v":11},11]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":30},{"$f":"IF(B62=0,0,J62)","v":30}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":361.97000000000008}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":601.80000000000007}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":472.41},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":15.353325000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":617.15332500000011}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":810.393325}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":21.100123148148146}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":30.014567592592591}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"45-Dry Beans","index":50,"n_rows":245,"n_cols":13,"rows_kept":245,"cut":false,"hidden":false,"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],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[61,2,61,4],[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],[60,2,60,4],[49,2,49,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"45-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":30},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":5.04},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":6.69},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.43},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":23.27},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":43.24}]
[2,"Chisel",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.48},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.28},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.21},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":2.82},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":11.44},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":22.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.41},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.16},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":8.4600000000000009},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.8},16.25]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.92},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":8.23},23.23]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":7.81},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":25.66},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.95},8,{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":6.92},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.53},64.87]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},""]
[10,"Spray Herbicide",0.1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.09},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.04},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.11},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0.15},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.2},0.59]
[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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.12},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":3.56},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.87},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.8},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":15.98},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":6.21},31.54]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":24.27},{"$f":"SUM(F12:F31)","v":43.54},7.7200000000000006,23.46,73.960000000000008,40.840000000000003,213.79000000000002]
[]
[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":1.3515625},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18.920000000000002}]
[null,"Prowl H2O",{"$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($B38,Table2[],7,FALSE))","v":7.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.5}]
[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":93},93]
[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":4.3},30.1]
[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":0.87},43.5]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.6875},18.75]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10.625},12.75]
[null,"Outlook",null,"Herbicide",null,6,1,10,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.3515625},13.52]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.203125},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":1.02}]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},1.8]
[null,"Electricity Fixed",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Other"},null,null,7,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":40},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":40}]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.6,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.6,5.8,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.625},2.1800000000000002]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":8},16]
[null,"Priaxor",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,4,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":4.53125},18.13]
[null,"Gramoxone SL 2.0",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,0.1,2,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":5.375},1.08]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":27},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.3},8.1]
[null,"Scouting Dry Beans",{"$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($B55,Table2[],7,FALSE))","v":11},11]
[null,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":30},{"$f":"IF(B62=0,0,J62)","v":30}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":390.35}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":604.1400000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":489.34},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":15.903550000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":620.0435500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":813.2835500000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":21.747538888888887}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":30.121612962962967}]
[]
[null,"A potential yield loss of 92-120 pounds per acre (but can be as high as 240-480 pounds per acre) with direct harvest is possible because of beans lost on the lower stem. A draper flex platform is usually the best choice for direct harvest. Direct harvest reduces field operations and weather related losses while beans are drying in the windrow. Undercutting and windrowing has even resulted in total crop loss. In these budgets we have not adjusted dry bean yields because of different harvesting methods."]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"46-Grain Sorghum","index":51,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"46-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":31},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"46-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 46-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.350000000000001}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.92},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":8.23},23.23]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.4},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.07},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.38},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.65},13.05]
[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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.63},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.01},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0.27},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.1000000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.91},3.27]
[8,"Spray Herbicide",0.8,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.76},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.28000000000000003},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.01},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.89},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.17},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.61},4.72]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},""]
[10,"Combine Dryland SG",{"$f":"$G$4","v":115},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":2.4327000000000001},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":4.0911},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":3.3029999999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":0.51900000000000002},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":18.372599999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":6.1005999999999991},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":34.82}]
[11,"Cart",{"$f":"$G$4","v":115},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.96},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.46},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.02},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.92},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":1.68},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.83},5.87]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":17.412700000000001},{"$f":"SUM(F12:F31)","v":14.8611},4.0030000000000001,14.689,61.542600000000007,33.590600000000002,146.1]
[]
[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":0.85},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":85}]
[null,"10-34-0",{"$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($B38,Table2[],7,FALSE))","v":4.2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":25.2}]
[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":17.75},47.93]
[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":5.5},2.75]
[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":3.8},15.2]
[null,"Huskie",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.8,11,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.9375},8.25]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.8,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.45},0.36]
["*","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":1.71875},0.77]
[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($B46,Table2[],7,FALSE))","v":0.13},14.95]
[null,"Scouting Grain Sorghum",{"$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($B47,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":31},{"$f":"IF(B61=0,0,J61)","v":31}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":240.91}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":387.01}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":291.88},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.4861000000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":396.49610000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
["**","Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":46.8}]
["**","Real Estate Taxes",null,null,null,1560,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.84}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":495.1361}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.0713573913043479}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.3055313043478263}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"47-Grain Sorghum","index":52,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"47-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":27},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"47-Grain Sorghum, No Till, 135 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 47-Grain Sorghum, No Till, 135 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},8.1199999999999992]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",0.8,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.76},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.28000000000000003},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.01},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.17},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.61},4.72]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland SG",{"$f":"$G$4","v":135},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.8557999999999999},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":4.8026},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":3.8774000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.60919999999999996},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":21.567800000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":7.1615000000000002},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":40.869999999999997}]
[7,"Cart",{"$f":"$G$4","v":135},"bu",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.1299999999999999},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.54},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.08},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.97},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.15},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":6.89}]
[8,"Truck","Custom"]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":9.6458000000000013},7.8125999999999998,4.0073999999999996,9.9092000000000002,32.447800000000001,26.211500000000001,90.029999999999987]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.25}]
[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":0.45},0.77]
[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":1},120]
[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":17.75},47.93]
[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":5.5},2.75]
[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":4.2},25.2]
[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":3.8},15.2]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9375},8.25]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.8,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.36]
["*","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":1.71875},0.77]
[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($B49,Table2[],7,FALSE))","v":0.13},17.55]
[null,"Scouting Grain Sorghum",{"$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($B50,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":27},{"$f":"IF(B61=0,0,J61)","v":27}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":289.53000000000003}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":379.56}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":320.91000000000003},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.429575000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":389.989575}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
["**","Real Estate Opportunity^","Dryland (State)",null,null,3900,"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
["**","Real Estate Taxes",null,null,null,3900,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":591.58957500000008}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.0810338888888893}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.3821450000000004}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"48-Grain Sorghum","index":53,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"48-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":31},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"48-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 48-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Post Harvest Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray Fall Burndown Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.04},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.52},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.34}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.1199999999999992]
[4,"Plant No-Till",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.49},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.52]
[5,"Spray Herbicide",0.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28000000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.72]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland SG",{"$f":"$G$4","v":120},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":2.5385},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.2690000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.4466000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.54159999999999997},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":19.171400000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":6.3658000000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":36.33}]
[8,"Cart",{"$f":"$G$4","v":120},"bu",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.48},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.96},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.75},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.91},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":6.12}]
[9,"Truck","Custom"]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":10.148499999999999},7.5690000000000008,3.5966,10.761600000000001,31.291400000000003,27.695800000000002,91.06]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$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($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[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":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.25}]
[null,"21-0-0-24S   ",{"$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($B39,Table2[],7,FALSE))","v":0.45},0.77]
[null,"AAtrex 4L",{"$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($B40,Table2[],7,FALSE))","v":5.5},5.5]
[null,"Gramoxone SL 2.0",{"$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($B41,Table2[],7,FALSE))","v":5.375},8.06]
[null,"32-0-0",{"$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($B42,Table2[],7,FALSE))","v":1},110]
[null,"Lumax EZ",{"$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($B43,Table2[],7,FALSE))","v":17.75},47.93]
[null,"10-34-0",{"$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($B44,Table2[],7,FALSE))","v":4.2},25.2]
[null,"Sorghum Safened/Insect",{"$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($B45,Table2[],7,FALSE))","v":3.8},15.2]
[null,"Huskie",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,11,{"$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":8.25}]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.45},0.36]
["*","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":1.71875},0.77]
[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($B50,Table2[],7,FALSE))","v":0.13},15.6]
[null,"Scouting Grain Sorghum",{"$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($B51,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":31},{"$f":"IF(B61=0,0,J61)","v":31}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":292.39}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":383.45}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":324.47000000000003},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.545275000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":393.99527499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
["**","Real Estate Opportunity^","Dryland (Southwest)",null,null,1560,"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":46.8}]
["**","Real Estate Taxes",null,null,null,1560,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.84}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":492.63527499999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.2237939583333333}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.1052939583333332}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"49-Grain Sorghum","index":54,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"49-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":17},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"49-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 49-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Anhydrous Application",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.97},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.4},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.350000000000001}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant No-Till",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.49},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.52]
[5,"Spray Herbicide",0.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.28000000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.01},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.72]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5.21},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":49.04},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":15.22},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.97},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":8.35},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":83.88}]
[8,"Combine Irr SG",{"$f":"$G$4","v":170},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":3.8957999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":6.5516999999999994},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":5.2896000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":1.3799000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":29.422800000000002},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":7.2044000000000006},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":53.74}]
[9,"Cart",{"$f":"$G$4","v":170},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":1.42},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.68},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0.03},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.36},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":2.48},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.71},8.68]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":18.015799999999999},{"$f":"SUM(F12:F31)","v":59.711699999999993},7.6795999999999998,28.389899999999997,53.242800000000003,36.674399999999999,203.71]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.25}]
[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":0.45},0.77]
[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":0.85},127.5]
[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":17.75},47.93]
[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":5.5},2.75]
[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":4.2},25.2]
[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":3.8},22.8]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9375},8.25]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.8,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.36]
["*","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":1.71875},0.77]
[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($B49,Table2[],7,FALSE))","v":0.13},22.1]
[null,"Scouting Grain Sorghum",{"$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($B50,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":17},{"$f":"IF(B61=0,0,J61)","v":17}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":299.18000000000006}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":502.8900000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":412.98},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.421850000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":516.31185000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
["**","Real Estate Opportunity^","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5235},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":157.05000000000001}]
["**","Real Estate Taxes",null,null,null,5235,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":73.290000000000006}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":776.65184999999997}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.1158344117647063}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.5685402941176472}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"50-Grass","index":55,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"50-Grass"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"50-Grass, Fall Establishment, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 50-Grass, Fall Establishment"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Grass Drill",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3.06},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.1},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":7.0000000000000007E-2},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":3.26},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":5.36},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.63},17.48]
[4,"Roll",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.08},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.37},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.0199999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.34},11.86]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.74},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":16.350000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.32},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.78},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":27.96}]
[6,"Spread Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.97},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.34},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.8},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.48},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":9.64}]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.200000000000001},{"$f":"SUM(F12:F31)","v":27.55},1.24,11.29,34.6,16.939999999999998,104.82000000000001]
[]
[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":80},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":80}]
[null,"11-52-0",{"$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($B38,Table2[],7,FALSE))","v":0.48},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.8}]
[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":108.8}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":213.62}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":162.08000000000001},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.2676000000000007}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":218.88759999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$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$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":243.88759999999999}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"51-Grass Hay","index":56,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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","3.3 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bales",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":3.3},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"51-Grass Hay"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"51-Grass Hay, Large Round Bales, 3.3 ton Yield"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 51-Grass Hay, Large Round Bales, 3.3 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.97},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.34},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.48},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.64}]
[2,"Swath/Condition Hay",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.5},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.96},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.54},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":6.09},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.149999999999999}]
[3,"Bale Large Round",{"$f":"$G$4","v":3.3},"ton",{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":7.56},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3.48},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.55},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":13.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.75},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":39.75}]
[4,"Move Large Round",{"$f":"$G$4","v":3.3},"ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.32},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.77},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.09},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.57},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":0.37},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":15.12}]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":16.350000000000001},{"$f":"SUM(F12:F31)","v":9.7899999999999991},1.26,7.41,28.16,17.690000000000001,80.66]
[]
[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,"46-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,60,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.87},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":52.2}]
[null,"11-52-0",{"$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($B38,Table2[],7,FALSE))","v":0.48},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.2}]
[null,"Twine Large Round",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,3,1,{"$f":"$G$4","v":3.3},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1.9493177387914231},6.43]
[null,"Pasture, Range, & Forage Insurance",{"$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":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1},1]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":66.830000000000013}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":147.49}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":101.64},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.3033000000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":150.79330000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":347.39330000000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":55.922212121212119}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":105.270696969697}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"52-Millet-Proso","index":57,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[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],[46,2,46,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[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],[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],[59,2,59,4],[65,5,65,6],[54,2,54,4],[55,2,55,4],[56,2,56,4],[58,2,58,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"52-Millet-Proso"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"52-Millet-Proso, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 52-Millet-Proso, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Sweep Plow",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.04},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.19},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.75},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":19.25}]
[3,"Rod Weeder",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.89},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.78},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.18},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.77},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":9.6199999999999992},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.09},17.329999999999998]
[4,"Spray Fertilizer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":5.04},8.1199999999999992]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.77},14.84]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Windrow Grain",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.5},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.2000000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.96},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.54},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.4},11.95]
["*8","Combine Small Grain",{"$f":"(($G$4)*100/56)*1.6","v":62.857142857142861},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":1.3296999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":2.2293000000000003},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":1.8053999999999999},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.28370000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":10.042200000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":3.3344999999999998},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":19.02}]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.9697},{"$f":"SUM(F12:F31)","v":12.059299999999999},3.2454000000000001,10.873699999999998,41.602200000000003,21.584499999999995,102.32999999999998]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":6.38}]
[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":0.45},0.77]
[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":1.0333333333333334},46.5]
[null,"Millet (Proso)",{"$f":"IF(B41=0,\"\",VLOOKUP($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":0.75},9]
[null,"Scorch",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":8.75},8.75]
[null,"Haul Grain (Millet)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":22},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.26},5.72]
[null,null,{"$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($B51,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B52,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B55,Table2[],7,FALSE))","v":""},{"$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":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$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,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B60=0,0,J60)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K60)","v":96.12}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K62","v":198.45}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$62,2)","v":135.27000000000001},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.3962750000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":202.84627499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":22.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":10.43}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":260.62627499999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":7.9589215909090916}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":11.846648863636362}]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"53-Millet-Proso","index":58,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,2,2,4],[39,2,39,4],[36,2,36,4],[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],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[38,2,38,4],[70,6,70,7],[44,2,44,4],[46,2,46,4],[48,2,48,4],[50,2,50,4],[52,2,52,4],[58,2,58,4],[56,2,56,4],[54,2,54,4],[65,5,65,6],[69,2,69,4],[69,6,69,7]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"53-Millet-Proso"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"53-Millet-Proso, Panhandle, No Till, 22 cwt Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 53-Millet-Proso, Panhandle, No Till, 22 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Drill",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.2000000000000002},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.76},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.05},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.2},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.77},14.84]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Windrow Grain",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.4},11.95]
["*6","Combine Small Grain",{"$f":"(($G$4)*100/56)*1.6","v":62.857142857142861},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":1.3296999999999999},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.2293000000000003},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":1.8053999999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.28370000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":10.042200000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":3.3344999999999998},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":19.02}]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":8.8796999999999997},{"$f":"SUM(F12:F31)","v":7.2393000000000001},2.8754,9.3536999999999999,21.822199999999999,15.5845,65.75]
[]
[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,"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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"2,4-D Ester LV4",null,"Herbicide",null,1,1,1.5,"pint ",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":6.38}]
[null,"21-0-0-24S   ",{"$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($B39,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.77}]
[null,"28-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,45,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.0333333333333334},46.5]
[null,"Millet (Proso)",null,"Seed",null,3,1,12,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.75},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":9}]
[null,"Glyphosate 5# w/Surfactant",null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,4,1,20,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.3125},6.25]
[null,"Scorch",null,"Herbicide",null,4,1,1,"pint ",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.75},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":8.75}]
[null,"Haul Grain (Millet)",null,"Custom",null,7,1,{"$f":"$G$4","v":22},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.26},5.72]
[null,null,{"$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($B51,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B52,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B55,Table2[],7,FALSE))","v":""},{"$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":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$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,"Crop Insurance",null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B60=0,0,J60)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K60)","v":102.37}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K62","v":168.12}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$62,2)","v":130.72},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.2484000000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":172.36840000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":22.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":10.43}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":230.14840000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":7.7453818181818184}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":10.461290909090909}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"54-Oats","index":59,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[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],[41,2,41,4],[40,2,40,4],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"54-Oats"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"54-Oats, No Till, 85 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 54-Oats, No Till, 85 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.1199999999999992}]
[2,"Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.76},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":5.2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.77},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":14.84}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
["*4","Combine Small Grain",{"$f":"$G$4*1.6","v":136},null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2))/100)","v":2.8769},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2))/100)","v":4.8233999999999995},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2))/100)","v":3.9061000000000003},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2))/100)","v":0.61380000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2))/100)","v":21.727600000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2))/100)","v":7.2146000000000008},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":41.16}]
[5,"Truck","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":6.9769000000000005},{"$f":"SUM(F12:F31)","v":7.2833999999999994},3.9961000000000002,7.2238000000000007,28.507600000000004,16.044600000000003,70.03]
[]
[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,"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":1.0333333333333334},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":103.33}]
[null,"Oats",{"$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($B38,Table2[],7,FALSE))","v":11},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":22}]
[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":4.2},25.2]
[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":6.875},3.44]
[null,"NIS","Additive",null,null,3,1,6,"ounce",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.203125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":1.22}]
[null,"2,4-D Amine",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3},3]
[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($B43,Table2[],7,FALSE))","v":0.13},11.05]
[null,null,{"$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,"","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,{"$f":"SUM(K37:K61)","v":182.24}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":252.27}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":207.72},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.7509000000000006}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":259.02089999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":455.62090000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.4596576470588234}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":5.3602458823529409}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"55-Pasture","index":60,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"55-Pasture"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"55-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 55-Pasture, Grazing, 11 AUM Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":20.83},{"$f":"IF(B12=0,0,ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*LEFT(C12,3),2))","v":147.11000000000001},{"$f":"IF(B12=0,0,ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*LEFT(C12,3),2))","v":6.27},8,{"$f":"IF(B12=0,0,ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*LEFT(C12,3),2))","v":11.91},{"$f":"IF(B12=0,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*LEFT(C12,3),2))","v":28.48},{"$f":"SUM(E12:J12)","v":222.6}]
[2,null,null,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":20.83},{"$f":"SUM(F12:F31)","v":147.11000000000001},6.27,8,11.91,28.48,222.6]
[]
[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":1.0333333333333334},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":227.33}]
[null,"Fence/Water Repairs",{"$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,"Pasture, Range, & Forage Insurance",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1},1]
[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":257.33000000000004}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":479.93000000000006}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":439.54},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":14.285050000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":494.21505000000008}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5235},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":157.05000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5235},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":73.290000000000006}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":749.55504999999994}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":50.192277272727274}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per AUM"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":68.14136818181818}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"56-Peas","index":61,"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],[41,2,41,4],[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],[36,2,36,4],[53,2,53,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[54,2,54,4],[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 ","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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"56-Peas"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"56-Peas, Panhandle, No Till, 35 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 56-Peas, Panhandle, No Till, 35 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.2000000000000002},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.76},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":5.2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.86},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.77},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":14.84}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
["*3","Combine Small Grain",{"$f":"$G$4*2","v":70},null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2))/100)","v":1.4808000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2))/100)","v":2.4826999999999999},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2))/100)","v":2.0105},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2))/100)","v":0.31590000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2))/100)","v":11.183299999999999},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2))/100)","v":3.7133999999999996},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":21.19}]
[4,"Truck","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":4.6308000000000007},{"$f":"SUM(F12:F31)","v":4.5926999999999998},2.0804999999999998,6.6259000000000006,16.503299999999999,7.5033999999999992,41.94]
[]
[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 with inoculant",{"$f":"IF(B37=0,\"\",VLOOKUP($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":28},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":84}]
[null,"Sharpen",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":7.3046875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.61}]
[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":0.3125},10]
[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":0.45},0.77]
[null,"Haul Grain Bushels",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,{"$f":"$G$4","v":35},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.13},4.55]
[null,null,{"$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($B51,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B52,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B55,Table2[],7,FALSE))","v":""},{"$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":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$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,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B60=0,0,J60)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K60)","v":127.92999999999999}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K62","v":169.87}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$62,2)","v":145.86000000000001},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.7404500000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":174.61045000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":22.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":10.43}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":232.39045000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.3151557142857149}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":6.6397271428571436}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"57-Sorghum-Sudan","index":62,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"57-Sorghum-Sudan"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"57-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 57-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Drill",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.2000000000000002},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.76},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.05},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.77},14.84]
[5,"Swath/Condition Hay",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.96},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":6.09},16.149999999999999]
[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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":11.46},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.28},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.25},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":9.93},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":20.079999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":13.26},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":60.26}]
[7,"Move Large Round",{"$f":"$G$4","v":5},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":6.55},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.1900000000000004},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.14000000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":11.48},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.56000000000000005},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":22.92}]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":28.01},{"$f":"SUM(F12:F31)","v":19.540000000000003},1.79,18.88,60.519999999999996,31.429999999999996,160.17000000000002]
[]
[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":1.0333333333333334},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":62}]
[null,"Sorghum Sudan",{"$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($B38,Table2[],7,FALSE))","v":1},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":10}]
[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($B39,Table2[],7,FALSE))","v":1.9493177387914231},9.75]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":81.75}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":241.92000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":149.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.8740250000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":246.794025}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":443.39402500000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":46.888804999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":88.678805000000011}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"58-Soybeans","index":63,"n_rows":250,"n_cols":12,"rows_kept":250,"cut":false,"hidden":false,"merged":[[62,2,62,4],[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],[51,2,51,4],[44,2,44,4],[45,2,45,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[9,6,9,7],[43,2,43,4],[9,10,10,10],[37,2,37,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[39,2,39,4],[46,2,46,4],[47,2,47,4],[9,11,10,11],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[35,11,36,11],[9,8,9,9],[74,2,74,4],[74,6,74,7],[75,6,75,7],[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],[64,2,64,4],[70,5,70,6],[59,2,59,4],[60,2,60,4],[61,2,61,4],[63,2,63,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"58-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":32},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"58-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 58-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
[7,"Aerial Spray","Custom"]
["*8","Combine Dryland SB",{"$f":"$G$4*2","v":90},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":1.9037999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":3.2017000000000002},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":2.5849000000000002},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.40619999999999995},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":14.378499999999999},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":4.7744},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":27.25}]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":11.1538},{"$f":"SUM(F12:F32)","v":10.861699999999999},3.0549000000000004,11.136200000000001,42.218500000000006,21.7544,100.17999999999999]
[]
[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",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,5.25,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":4.609375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":24.2}]
[null,"RR2 Soybeans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":65},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":65}]
[null,"Soybean Seed Inoculant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Inoculant"},null,null,4,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.3125},10]
[null,"Select Max",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.9609375},5.77]
[null,"FlexStar GT",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,3,"pints",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":6.875},20.63]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.77}]
[null,"Aerial Spray","Custom",null,null,6,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},2]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,1.6,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3.125},1]
[null,"Aerial Spray","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},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":1}]
[null,"Quilt Xcel","Fungicide","Fungicide",null,7,0.1,10.5,"ounce",{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.875},1.97]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":45},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.13},5.85]
[null,"Scouting Dryland Soybeans",{"$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($B50,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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($B56,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B57,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B58,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],5,FALSE))","v":""},{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],7,FALSE))","v":""},{"$f":"IF(B63=0,0,ROUND(G63*H63*J63,2))","v":0}]
[null,null,{"$f":"IF(B64=0,\"\",VLOOKUP($B64,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B64=0,\"\",VLOOKUP($B64,Table2[],5,FALSE))","v":""},{"$f":"IF($B64=0,\"\",VLOOKUP($B64,Table2[],7,FALSE))","v":""},{"$f":"IF(B64=0,0,ROUND(G64*H64*J64,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":32},{"$f":"IF(B65=0,0,J65)","v":32}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K65)","v":185.19}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K67","v":285.37}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$67,2)","v":221.4},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E71*H71*'General Variables'!$B$12/12","v":7.1955}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K71)","v":292.56549999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F75*I75,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F76*I76,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K76)","v":494.16550000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E71+K71+K74+K76)/G4)","v":6.9599000000000011}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K77/G4)","v":10.981455555555556}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"59-Soybeans","index":64,"n_rows":248,"n_cols":12,"rows_kept":248,"cut":false,"hidden":false,"merged":[[51,2,51,4],[61,2,61,4],[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],[48,2,48,4],[42,2,42,4],[43,2,43,4],[46,2,46,4],[47,2,47,4],[9,6,9,7],[41,2,41,4],[44,2,44,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[45,2,45,4],[9,11,10,11],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[35,11,36,11],[9,8,9,9],[9,10,10,10],[73,2,73,4],[73,6,73,7],[74,6,74,7],[49,2,49,4],[50,2,50,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[63,2,63,4],[69,5,69,6],[58,2,58,4],[59,2,59,4],[60,2,60,4],[62,2,62,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"59-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":32},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"59-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 59-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.8,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.76},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.28000000000000003},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.89},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.61},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.72}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
[6,"Aerial Spray","Custom"]
["*7","Combine Dryland SB",{"$f":"$G$4*2","v":100},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":2.1153999999999997},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.5575000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":2.8722000000000003},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.45130000000000003},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":15.976199999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":5.3048000000000002},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":30.28}]
[8,"Truck","Custom"]
[8,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":7.7753999999999994},6.0274999999999999,2.9822000000000002,9.4812999999999992,24.886199999999999,19.184799999999999,70.34]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.8,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8}]
["**","2,4-D Ester LV4",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.8,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":3.4}]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.8,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.45},0.61]
[null,"Authority MTZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,16,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.5},40]
[null,"Glyphosate 5# w/Surfactant",{"$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($B42,Table2[],7,FALSE))","v":0.3125},10]
[null,"21-0-0-24S   ",{"$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($B43,Table2[],7,FALSE))","v":0.45},0.77]
[null,"RR2 Soybeans",{"$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($B44,Table2[],7,FALSE))","v":65},65]
[null,"Soybean Seed Inoculant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Inoculant"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":7}]
[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":0.3125},10]
[null,"Select Max",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.9609375},5.77]
[null,"Warrant Ultra",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,48,"ounce",{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.484375},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":23.25}]
[null,"21-0-0-24S   ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":0.77}]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":2}]
["***","Warrior II/Zeon",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,1.6,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":3.125},1]
[null,"Aerial Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":10},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":1}]
[null,"Aproach Prima",null,"Fungicide",null,6,0.1,5,"ounce",{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.265625},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":1.1299999999999999}]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":50},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.13},6.5]
[null,"Scouting Dryland Soybeans",{"$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($B55,Table2[],7,FALSE))","v":8},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":8}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,0.2,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,0.3,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":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$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,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],5,FALSE))","v":""},{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],7,FALSE))","v":""},{"$f":"IF(B63=0,0,ROUND(G63*H63*J63,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":32},{"$f":"IF(B64=0,0,J64)","v":32}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K64)","v":226.20000000000002}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Minimum 7 days prior to planting",null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials & Services",null,null,null,null,null,null,null,null,{"$f":"K34+K66","v":296.54000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$66,2)","v":252.47},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E70*H70*'General Variables'!$B$12/12","v":8.2052750000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K70)","v":304.74527499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C74=0,0,VLOOKUP(C74,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F74*I74,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C74=0,0,VLOOKUP(C74,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F75*I75,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K71:K75)","v":506.34527500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E70+K70+K73+K75)/G4)","v":6.9055055000000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K76/G4)","v":10.126905499999999}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"60-Soybeans","index":65,"n_rows":250,"n_cols":12,"rows_kept":250,"cut":false,"hidden":false,"merged":[[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[37,2,37,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[50,2,50,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[49,2,49,4],[47,2,47,4],[42,2,42,4],[9,6,9,7],[9,10,10,10],[9,11,10,11],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[35,11,36,11],[9,8,9,9],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[74,2,74,4],[74,6,74,7],[75,6,75,7],[64,2,64,4],[70,5,70,6],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[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 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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"60-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":32},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"60-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 60-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Plant No-Till",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.49},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.06},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":5.92},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.82},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":8.23},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.52}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom"]
["*6","Combine Dryland SB",{"$f":"$G$4*2","v":90},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":1.9037999999999999},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":3.2017000000000002},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.5849000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.40619999999999995},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":14.378499999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":4.7744},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":27.25}]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
[7,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":6.8038000000000007},{"$f":"SUM(F12:F32)","v":5.3917000000000002},2.6849000000000003,8.5462000000000007,22.118499999999997,17.0444,62.59]
[]
[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 MTZ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1.25,"pint",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":33.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":41.41}]
["**","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":4.25},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":4.25}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.3125},10]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.45},0.77]
[null,"RR2 Soybeans",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":65},65]
[null,"Soybean Seed Inoculant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":7}]
[null,"FlexStar GT",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,3,"pint",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":6.875},20.63]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0.77}]
[null,"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":3.125},1]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":1}]
[null,"Lucento ",null,"Fungicide",null,5,0.1,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.4921875},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.35}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":45},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.13},5.85]
[null,"Scouting Dryland Soybeans",{"$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($B51,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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(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($B56,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B57,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B58,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],5,FALSE))","v":""},{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],7,FALSE))","v":""},{"$f":"IF(B63=0,0,ROUND(G63*H63*J63,2))","v":0}]
[null,null,{"$f":"IF(B64=0,\"\",VLOOKUP($B64,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B64=0,\"\",VLOOKUP($B64,Table2[],5,FALSE))","v":""},{"$f":"IF($B64=0,\"\",VLOOKUP($B64,Table2[],7,FALSE))","v":""},{"$f":"IF(B64=0,0,ROUND(G64*H64*J64,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":32},{"$f":"IF(B65=0,0,J65)","v":32}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K65)","v":201.03}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Minimum 7 days prior to planting",null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K67","v":263.62}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$67,2)","v":224.46},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E71*H71*'General Variables'!$B$12/12","v":7.2949500000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K71)","v":270.91495000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F75*I75,2)","v":117}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":3900},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F76*I76,2)","v":54.6}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K76)","v":472.51495000000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E71+K71+K74+K76)/G4)","v":7.0301100000000005}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K77/G4)","v":10.500332222222223}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"61-Soybeans","index":66,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[59,2,59,4],[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],[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],[39,2,39,4],[40,2,40,4],[41,2,41,4],[38,2,38,4],[71,2,71,4],[71,6,71,7],[72,6,72,7],[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],[61,2,61,4],[67,5,67,6],[55,2,55,4],[56,2,56,4],[58,2,58,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"61-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"61-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 61-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield"}]
[null,{"$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 Diesel, 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Plant",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.81},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":73.56},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.14},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":22.83},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":5.95},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":12.53},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":125.82}]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":""},""]
["*9","Combine Irr SB",{"$f":"$G$4*2","v":134},null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":2.8346},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":4.7669999999999995},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":3.8487},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.85},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":21.408000000000001},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":9.9916999999999998},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":43.7}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":19.894599999999997},{"$f":"SUM(F12:F31)","v":85.986999999999995},7.4587000000000003,34.410000000000004,55.198000000000008,39.5017,242.45]
[]
[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,"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":4.53125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27.19}]
[null,"RR2 Soybeans",{"$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($B38,Table2[],7,FALSE))","v":65},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":65}]
[null,"Soybean Seed Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Inoculant"},null,null,4,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":7}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.3125},10]
[null,"Select Max",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,6,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.9609375},5.77]
[null,"Warrant Ultra",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,48,"ounce",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.484375},23.25]
[null,"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":0.45},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.77}]
[null,"Aerial Spray",{"$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($B44,Table2[],7,FALSE))","v":10},2]
["**","Warrior II/Zeon",{"$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($B45,Table2[],7,FALSE))","v":3.125},1]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},3]
[null,"Priaxor",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.3,4,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":4.53125},5.44]
[null,"Haul Grain Bushels",{"$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($B48,Table2[],7,FALSE))","v":0.13},8.7100000000000009]
[null,"Scouting Irrigated Soybeans",{"$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($B49,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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(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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B62=0,0,J62)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":181.13}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":423.58}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":328.88},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.688600000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":434.26859999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":804.3886}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":7.1311731343283578}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":12.005800000000001}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"62-Soybeans","index":67,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[42,2,42,4],[40,2,40,4],[41,2,41,4],[48,2,48,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[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],[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],[9,6,9,7],[9,10,10,10],[71,2,71,4],[71,6,71,7],[72,6,72,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[67,5,67,6]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready 2 Yield®",null,null,"Water Source ","Gravity Irrigated Diesel, 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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"62-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"62-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 62-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield"}]
[null,{"$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 Diesel, fed by a well, 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.75,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.71},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.26},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.01},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.1000000000000001},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.51},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.42}]
[2,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.5},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":6.8},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":12.69},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":28.43}]
[3,"Ridge Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.5},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.23},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.87},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":12.69},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.18},24.82]
[4,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.75},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.87},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":5.18},17.03]
[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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":27.78},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":71.180000000000007},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.6},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":7.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.6},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":113.83}]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":""},""]
["*9","Combine Irr SB",{"$f":"$G$4*2","v":140},null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":2.9614999999999996},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":4.9805000000000001},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":4.0209999999999999},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.8881},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2))/100)","v":22.366599999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":10.439100000000002},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":45.66}]
[10,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":40.651500000000006},{"$f":"SUM(F12:F31)","v":82.970500000000015},7.8610000000000007,14.9681,62.506599999999999,31.139099999999999,240.1]
[]
[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,1,0.75,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":7.5}]
["**","2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.75,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.19}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.75,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.45},0.56999999999999995]
[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":4.609375},7.99]
[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":65},65]
[null,"Soybean Seed Inoculant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":7}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.3125},5]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.45},0.38]
[null,"Select Max",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.75,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9609375},4.32]
[null,"FlexStar GT",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,3,"pints",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":6.875},20.63]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,2,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.5},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":3}]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
["***","Warrior II/Zeon",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,1.6,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":3.125},1]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},3]
[null,"Stratego YLD",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.3,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5},6]
[null,"Haul Grain Bushels",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":70},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.13},9.1]
[null,"Scouting Irrigated Soybeans",null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":13},13]
[null,null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,0.2,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,0.3,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,{"$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,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,{"$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,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"",null,"Crop Insurance",null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B62=0,0,J62)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":167.67999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,"** Minimum 7 days prior to planting",null,null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":407.78}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":314.13},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.209225}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":417.98922499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":211.65}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7055},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":98.77}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":758.40922499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":6.4729889285714286}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":10.834417500000001}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"63-Soybeans","index":68,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[59,2,59,4],[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],[48,2,48,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[9,6,9,7],[42,2,42,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[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],[71,2,71,4],[71,6,71,7],[72,6,72,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[67,5,67,6],[56,2,56,4],[57,2,57,4],[58,2,58,4],[60,2,60,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"63-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Plant Narrow Row",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.1399999999999999},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.06},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":9.25},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.82},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.49},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.76}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":49.04},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.09},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.22},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.97},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.35},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":83.88}]
["*7","Combine Irr SB",{"$f":"$G$4*2","v":150},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.1730999999999998},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.3361999999999998},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.3082000000000003},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.95150000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":23.964200000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":11.184699999999999},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":48.92}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":13.283099999999999},{"$f":"SUM(F12:F31)","v":56.216199999999994},6.4982000000000006,27.641499999999997,35.674199999999999,29.064699999999998,168.38]
[]
[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,1,0.75,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":7.5}]
[null,"Engenia",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.75,12.8,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":11.25}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.75,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.45},0.56999999999999995]
[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":80},80]
[null,"Soybean Seed Inoculant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":7}]
[null,"Engenia",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,12.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.171875},15]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":10}]
[null,"Select Max",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},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":0.9609375},5.77]
[null,"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":2.25},2.25]
[null,"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]
["**","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":3.125},1]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.4,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},4]
[null,"Miravis Top",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.4,13.7,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":1.484375},8.1300000000000008]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":75},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.13},9.75]
[null,"Scouting Irrigated Soybeans",{"$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($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B62=0,0,J62)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":226.22}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"** Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":394.6}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":329.86},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.720450000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":405.32045000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":775.44045000000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":6.3840060000000012}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":10.339206000000001}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"64-Soybeans","index":69,"n_rows":247,"n_cols":12,"rows_kept":247,"cut":false,"hidden":false,"merged":[[60,2,60,4],[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],[49,2,49,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[9,6,9,7],[42,2,42,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[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],[72,2,72,4],[72,6,72,7],[73,6,73,7],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[62,2,62,4],[68,5,68,6],[57,2,57,4],[58,2,58,4],[59,2,59,4],[61,2,61,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"64-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Plant Narrow Row",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.1399999999999999},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.06},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":9.25},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.82},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.49},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.76}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":49.04},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.09},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.22},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.97},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.35},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":83.88}]
["*7","Combine Irr SB",{"$f":"$G$4*2","v":128},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":2.7077},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.5536000000000003},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.6763999999999997},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.81200000000000006},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":20.4495},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":9.5442999999999998},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":41.74}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.817699999999999},{"$f":"SUM(F12:F31)","v":55.433599999999998},5.8663999999999996,27.501999999999999,32.159500000000001,27.424299999999999,161.19999999999999]
[]
[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,1,0.8,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":8}]
["**","2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.8,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.4}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.8,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.45},0.61]
[null,"Fierce MTZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1.25,"pint",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":33.125},41.41]
[null,"RR2 Soybeans Treated",{"$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($B41,Table2[],7,FALSE))","v":78},78]
[null,"Soybean Seed Inoculant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$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":7}]
[null,"Roundup PowerMax 3",{"$f":"IF(B43=0,\"\",VLOOKUP($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":0.4296875},13.75]
[null,"Warrant ",null,"Herbicide",null,3,1,3,"pints",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.6875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":8.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.45},0.77]
[null,"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":3.125},1]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.4,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},4]
[null,"Lucento ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.4,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.4921875},5.39]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":64},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.13},8.32]
[null,"Scouting Irrigated Soybeans",{"$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($B51,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B56,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B58,Table2[],7,FALSE))","v":""},{"$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,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B63=0,0,J63)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":203.70999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Minimum 7 days prior to planting",null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":364.90999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":305.33},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":9.9232250000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":374.83322499999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F74*I74,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":744.95322499999997}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E69+K69+K72+K74)/G4)","v":7.0855191406249993}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K75/G4)","v":11.639894140625}]
[]
[null,"˜Cost to replace P2O5 - 0.8 lbs/bushel of yield produced"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"65-Soybeans","index":70,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[6,1,6,11],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[44,2,44,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[43,2,43,4],[42,2,42,4],[39,2,39,4],[40,2,40,4],[34,5,35,5],[36,2,36,4],[37,2,37,4],[38,2,38,4],[41,2,41,4],[71,2,71,4],[71,6,71,7],[72,6,72,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[61,2,61,4],[67,5,67,6],[56,2,56,4],[57,2,57,4],[58,2,58,4],[60,2,60,4],[59,2,59,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"65-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.76},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":5.2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.77},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":14.84}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":49.04},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.09},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.22},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.97},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.35},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":83.88}]
["*7","Combine Irr SB",{"$f":"$G$4*2","v":156},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.5497000000000005},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.4805999999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.98959999999999992},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":24.922800000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":11.632100000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":50.87}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.61},{"$f":"SUM(F12:F31)","v":57.049700000000001},6.6605999999999996,23.6296,35.672800000000002,25.792100000000001,161.41]
[]
[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,1,0.8,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":8}]
["**","2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.8,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.4}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.8,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.61}]
[null,"Zidua Pro",{"$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($B40,Table2[],7,FALSE))","v":4.609375},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":24.2}]
[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":78},78]
[null,"Soybean Seed Inoculant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":7}]
[null,"Liberty 280",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,43,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.625},26.88]
[null,"AMS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,48,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.8125000000000001E-2},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":1.35}]
[null,"Select Max",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},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":0.9609375},5.77]
[null,"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":2.25},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":2.25}]
[null,"Aerial Spray",{"$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($B47,Table2[],7,FALSE))","v":10},2]
["***","Warrior II/Zeon",{"$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($B48,Table2[],7,FALSE))","v":3.125},1]
[null,"Aerial Spray",{"$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($B49,Table2[],7,FALSE))","v":10},5]
[null,"Stratego YLD",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.5,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5},10]
[null,"Haul Grain Bushels",{"$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($B51,Table2[],7,FALSE))","v":0.13},10.14]
[null,"Scouting Irrigated Soybeans",{"$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($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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(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($B60,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B62=0,0,J62)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":207.60000000000002}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Minimum 7 days prior to planting",null,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,{"$f":"K33+K64","v":369.01}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":307.55},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":9.995375000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":379.00537500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":749.12537500000008}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":5.8431458333333337}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":9.6041714743589761}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"66-Soybeans","index":71,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[61,2,61,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[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],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[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],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"66-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.76},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":5.2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.77},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":14.84}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":49.04},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.09},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.22},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.97},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.35},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":83.88}]
["*7","Combine Irr SB",{"$f":"$G$4*2","v":156},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.5497000000000005},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.4805999999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.98959999999999992},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":24.922800000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":11.632100000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":50.87}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.61},{"$f":"SUM(F12:F31)","v":57.049700000000001},6.6605999999999996,23.6296,35.672800000000002,25.792100000000001,161.41]
[]
[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,1,0.8,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":8}]
[null,"Enlist One",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.8,1.5,"pint",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":7.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8.6999999999999993}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.8,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.61}]
[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":4.53125},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":27.19}]
[null,"Soybeans Enlist E3 Treated",{"$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($B41,Table2[],7,FALSE))","v":78},78]
[null,"Soybean Seed Inoculant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$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":7}]
[null,"Enlist DUO",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,76,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.3515625},26.72]
[null,"Liberty 280",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.5,43,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce "},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.625},13.44]
[null,"Select Max",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},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":0.9609375},5.77]
[null,"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":2.25},2.25]
[null,"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]
["**","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":3.125},1]
[null,"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]
[null,"Trivapro",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.5,13.7,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":1.7578125},12.04]
[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($B51,Table2[],7,FALSE))","v":0.13},10.14]
[null,"Scouting Irrigated Soybeans",{"$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($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B60,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B62=0,0,J62)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":229.86}]
[null,"* Harvest factor adjustment used on costs ",null,null,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,{"$f":"K33+K64","v":391.27}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":329.81},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.718825000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":401.98882499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":772.10882500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":6.1378054487179492}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":9.8988310897435898}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"67-Soybeans","index":72,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[61,2,61,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[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],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[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],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"67-Soybeans"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Drill",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.76},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":5.2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.77},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":14.84}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":5.21},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":49.04},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.09},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.22},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.97},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.35},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":83.88}]
["*7","Combine Irr SB",{"$f":"$G$4*2","v":156},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.5497000000000005},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.4805999999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.98959999999999992},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":24.922800000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":11.632100000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":50.87}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.61},{"$f":"SUM(F12:F31)","v":57.049700000000001},6.6605999999999996,23.6296,35.672800000000002,25.792100000000001,161.41]
[]
[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,1,0.8,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":8}]
[null,"XtendiMax",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.8,22,"ounce",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.5703125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":10.039999999999999}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.8,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.61}]
[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":4.609375},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":24.2}]
[null,"RR2 Soybeans Xtend Treated",{"$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($B41,Table2[],7,FALSE))","v":80},80]
[null,"Soybean Seed Inoculant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Inoculant"},null,null,2,1,1,{"$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":7}]
[null,"XtendiMax",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,22,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.5703125},12.55]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3125},10]
[null,"Select Max",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},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":0.9609375},5.77]
[null,"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":2.25},2.25]
[null,"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]
["**","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":3.125},1]
[null,"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]
[null,"Revytek",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.5,8,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":3.125},12.5]
[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($B51,Table2[],7,FALSE))","v":0.13},10.14]
[null,"Scouting Irrigated Soybeans",{"$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($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B60,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B62=0,0,J62)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":213.06}]
[null,"* Harvest factor adjustment used on costs ",null,null,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,{"$f":"K33+K64","v":374.47}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":313.01},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.172825}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":384.64282500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":231.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7730},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":108.22}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":754.76282500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":5.9154208333333331}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":9.6764464743589738}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"68-Sugarbeet","index":73,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[32,16378,32,16380],[32,16363,32,16365],[32,16366,32,16368],[32,16369,32,16371],[32,16372,32,16374],[32,16375,32,16377],[32,16348,32,16350],[32,16351,32,16353],[32,16354,32,16356],[32,16357,32,16359],[32,16360,32,16362],[32,16333,32,16335],[32,16336,32,16338],[32,16339,32,16341],[32,16342,32,16344],[32,16345,32,16347],[32,16318,32,16320],[32,16321,32,16323],[32,16324,32,16326],[32,16327,32,16329],[32,16330,32,16332],[32,16303,32,16305],[32,16306,32,16308],[32,16309,32,16311],[32,16312,32,16314],[32,16315,32,16317],[32,16288,32,16290],[32,16291,32,16293],[32,16294,32,16296],[32,16297,32,16299],[32,16300,32,16302],[32,16273,32,16275],[32,16276,32,16278],[32,16279,32,16281],[32,16282,32,16284],[32,16285,32,16287],[32,16258,32,16260],[32,16261,32,16263],[32,16264,32,16266],[32,16267,32,16269],[32,16270,32,16272],[32,16243,32,16245],[32,16246,32,16248],[32,16249,32,16251],[32,16252,32,16254],[32,16255,32,16257],[32,16228,32,16230],[32,16231,32,16233],[32,16234,32,16236],[32,16237,32,16239],[32,16240,32,16242],[32,16213,32,16215],[32,16216,32,16218],[32,16219,32,16221],[32,16222,32,16224],[32,16225,32,16227],[32,16198,32,16200],[32,16201,32,16203],[32,16204,32,16206],[32,16207,32,16209],[32,16210,32,16212],[32,16183,32,16185],[32,16186,32,16188],[32,16189,32,16191],[32,16192,32,16194],[32,16195,32,16197],[32,16168,32,16170],[32,16171,32,16173],[32,16174,32,16176],[32,16177,32,16179],[32,16180,32,16182],[32,16153,32,16155],[32,16156,32,16158],[32,16159,32,16161],[32,16162,32,16164],[32,16165,32,16167],[32,16138,32,16140],[32,16141,32,16143],[32,16144,32,16146],[32,16147,32,16149],[32,16150,32,16152],[32,16123,32,16125],[32,16126,32,16128],[32,16129,32,16131],[32,16132,32,16134],[32,16135,32,16137],[32,16108,32,16110],[32,16111,32,16113],[32,16114,32,16116],[32,16117,32,16119],[32,16120,32,16122],[32,16093,32,16095],[32,16096,32,16098],[32,16099,32,16101],[32,16102,32,16104],[32,16105,32,16107],[32,16078,32,16080],[32,16081,32,16083],[32,16084,32,16086],[32,16087,32,16089],[32,16090,32,16092],[32,16063,32,16065],[32,16066,32,16068],[32,16069,32,16071],[32,16072,32,16074],[32,16075,32,16077],[32,16048,32,16050],[32,16051,32,16053],[32,16054,32,16056],[32,16057,32,16059],[32,16060,32,16062],[32,16033,32,16035],[32,16036,32,16038],[32,16039,32,16041],[32,16042,32,16044],[32,16045,32,16047],[32,16018,32,16020],[32,16021,32,16023],[32,16024,32,16026],[32,16027,32,16029],[32,16030,32,16032],[32,16003,32,16005],[32,16006,32,16008],[32,16009,32,16011],[32,16012,32,16014],[32,16015,32,16017],[32,15988,32,15990],[32,15991,32,15993],[32,15994,32,15996],[32,15997,32,15999],[32,16000,32,16002],[32,15973,32,15975],[32,15976,32,15978],[32,15979,32,15981],[32,15982,32,15984],[32,15985,32,15987],[32,15958,32,15960],[32,15961,32,15963],[32,15964,32,15966],[32,15967,32,15969],[32,15970,32,15972],[32,15943,32,15945],[32,15946,32,15948],[32,15949,32,15951],[32,15952,32,15954],[32,15955,32,15957],[32,15928,32,15930],[32,15931,32,15933],[32,15934,32,15936],[32,15937,32,15939],[32,15940,32,15942],[32,15913,32,15915],[32,15916,32,15918],[32,15919,32,15921],[32,15922,32,15924],[32,15925,32,15927],[32,15898,32,15900],[32,15901,32,15903],[32,15904,32,15906],[32,15907,32,15909],[32,15910,32,15912],[32,15883,32,15885],[32,15886,32,15888],[32,15889,32,15891],[32,15892,32,15894],[32,15895,32,15897],[32,15868,32,15870],[32,15871,32,15873],[32,15874,32,15876],[32,15877,32,15879],[32,15880,32,15882],[32,15853,32,15855],[32,15856,32,15858],[32,15859,32,15861],[32,15862,32,15864],[32,15865,32,15867],[32,15838,32,15840],[32,15841,32,15843],[32,15844,32,15846],[32,15847,32,15849],[32,15850,32,15852],[32,15823,32,15825],[32,15826,32,15828],[32,15829,32,15831],[32,15832,32,15834],[32,15835,32,15837],[32,15808,32,15810],[32,15811,32,15813],[32,15814,32,15816],[32,15817,32,15819],[32,15820,32,15822],[32,15793,32,15795],[32,15796,32,15798],[32,15799,32,15801],[32,15802,32,15804],[32,15805,32,15807],[32,15778,32,15780],[32,15781,32,15783],[32,15784,32,15786],[32,15787,32,15789],[32,15790,32,15792],[32,15763,32,15765],[32,15766,32,15768],[32,15769,32,15771],[32,15772,32,15774],[32,15775,32,15777],[32,15748,32,15750],[32,15751,32,15753],[32,15754,32,15756],[32,15757,32,15759],[32,15760,32,15762],[32,15733,32,15735],[32,15736,32,15738],[32,15739,32,15741],[32,15742,32,15744],[32,15745,32,15747],[32,15718,32,15720],[32,15721,32,15723],[32,15724,32,15726],[32,15727,32,15729],[32,15730,32,15732],[32,15703,32,15705],[32,15706,32,15708],[32,15709,32,15711],[32,15712,32,15714],[32,15715,32,15717],[32,15688,32,15690],[32,15691,32,15693],[32,15694,32,15696],[32,15697,32,15699],[32,15700,32,15702],[32,15673,32,15675],[32,15676,32,15678],[32,15679,32,15681],[32,15682,32,15684],[32,15685,32,15687],[32,15658,32,15660],[32,15661,32,15663],[32,15664,32,15666],[32,15667,32,15669],[32,15670,32,15672],[32,15643,32,15645],[32,15646,32,15648],[32,15649,32,15651],[32,15652,32,15654],[32,15655,32,15657],[32,15628,32,15630],[32,15631,32,15633],[32,15634,32,15636],[32,15637,32,15639],[32,15640,32,15642],[32,15613,32,15615],[32,15616,32,15618],[32,15619,32,15621],[32,15622,32,15624],[32,15625,32,15627],[32,15598,32,15600],[32,15601,32,15603],[32,15604,32,15606],[32,15607,32,15609],[32,15610,32,15612],[32,15583,32,15585],[32,15586,32,15588],[32,15589,32,15591],[32,15592,32,15594],[32,15595,32,15597],[32,15568,32,15570],[32,15571,32,15573],[32,15574,32,15576],[32,15577,32,15579],[32,15580,32,15582],[32,15553,32,15555],[32,15556,32,15558],[32,15559,32,15561],[32,15562,32,15564],[32,15565,32,15567],[32,15538,32,15540],[32,15541,32,15543],[32,15544,32,15546],[32,15547,32,15549],[32,15550,32,15552],[32,15523,32,15525],[32,15526,32,15528],[32,15529,32,15531],[32,15532,32,15534],[32,15535,32,15537],[32,15508,32,15510],[32,15511,32,15513],[32,15514,32,15516],[32,15517,32,15519],[32,15520,32,15522],[32,15493,32,15495],[32,15496,32,15498],[32,15499,32,15501],[32,15502,32,15504],[32,15505,32,15507],[32,15478,32,15480],[32,15481,32,15483],[32,15484,32,15486],[32,15487,32,15489],[32,15490,32,15492],[32,15463,32,15465],[32,15466,32,15468],[32,15469,32,15471],[32,15472,32,15474],[32,15475,32,15477],[32,15448,32,15450],[32,15451,32,15453],[32,15454,32,15456],[32,15457,32,15459],[32,15460,32,15462],[32,15433,32,15435],[32,15436,32,15438],[32,15439,32,15441],[32,15442,32,15444],[32,15445,32,15447],[32,15418,32,15420],[32,15421,32,15423],[32,15424,32,15426],[32,15427,32,15429],[32,15430,32,15432],[32,15403,32,15405],[32,15406,32,15408],[32,15409,32,15411],[32,15412,32,15414],[32,15415,32,15417],[32,15388,32,15390],[32,15391,32,15393],[32,15394,32,15396],[32,15397,32,15399],[32,15400,32,15402],[32,15373,32,15375],[32,15376,32,15378],[32,15379,32,15381],[32,15382,32,15384],[32,15385,32,15387],[32,15358,32,15360],[32,15361,32,15363],[32,15364,32,15366],[32,15367,32,15369],[32,15370,32,15372],[32,15343,32,15345],[32,15346,32,15348],[32,15349,32,15351],[32,15352,32,15354],[32,15355,32,15357],[32,15328,32,15330],[32,15331,32,15333],[32,15334,32,15336],[32,15337,32,15339],[32,15340,32,15342],[32,15313,32,15315],[32,15316,32,15318],[32,15319,32,15321],[32,15322,32,15324],[32,15325,32,15327],[32,15298,32,15300],[32,15301,32,15303],[32,15304,32,15306],[32,15307,32,15309],[32,15310,32,15312],[32,15283,32,15285],[32,15286,32,15288],[32,15289,32,15291],[32,15292,32,15294],[32,15295,32,15297],[32,15268,32,15270],[32,15271,32,15273],[32,15274,32,15276],[32,15277,32,15279],[32,15280,32,15282],[32,15253,32,15255],[32,15256,32,15258],[32,15259,32,15261],[32,15262,32,15264],[32,15265,32,15267],[32,15238,32,15240],[32,15241,32,15243],[32,15244,32,15246],[32,15247,32,15249],[32,15250,32,15252],[32,15223,32,15225],[32,15226,32,15228],[32,15229,32,15231],[32,15232,32,15234],[32,15235,32,15237],[32,15208,32,15210],[32,15211,32,15213],[32,15214,32,15216],[32,15217,32,15219],[32,15220,32,15222],[32,15193,32,15195],[32,15196,32,15198],[32,15199,32,15201],[32,15202,32,15204],[32,15205,32,15207],[32,15178,32,15180],[32,15181,32,15183],[32,15184,32,15186],[32,15187,32,15189],[32,15190,32,15192],[32,15163,32,15165],[32,15166,32,15168],[32,15169,32,15171],[32,15172,32,15174],[32,15175,32,15177],[32,15148,32,15150],[32,15151,32,15153],[32,15154,32,15156],[32,15157,32,15159],[32,15160,32,15162],[32,15133,32,15135],[32,15136,32,15138],[32,15139,32,15141],[32,15142,32,15144],[32,15145,32,15147],[32,15118,32,15120],[32,15121,32,15123],[32,15124,32,15126],[32,15127,32,15129],[32,15130,32,15132],[32,15103,32,15105],[32,15106,32,15108],[32,15109,32,15111],[32,15112,32,15114],[32,15115,32,15117],[32,15088,32,15090],[32,15091,32,15093],[32,15094,32,15096],[32,15097,32,15099],[32,15100,32,15102],[32,15073,32,15075],[32,15076,32,15078],[32,15079,32,15081],[32,15082,32,15084],[32,15085,32,15087],[32,15058,32,15060],[32,15061,32,15063],[32,15064,32,15066],[32,15067,32,15069],[32,15070,32,15072],[32,15043,32,15045],[32,15046,32,15048],[32,15049,32,15051],[32,15052,32,15054],[32,15055,32,15057],[32,15028,32,15030],[32,15031,32,15033],[32,15034,32,15036],[32,15037,32,15039],[32,15040,32,15042],[32,15013,32,15015],[32,15016,32,15018],[32,15019,32,15021],[32,15022,32,15024],[32,15025,32,15027],[32,14998,32,15000],[32,15001,32,15003],[32,15004,32,15006],[32,15007,32,15009],[32,15010,32,15012],[32,14983,32,14985],[32,14986,32,14988],[32,14989,32,14991],[32,14992,32,14994],[32,14995,32,14997],[32,14968,32,14970],[32,14971,32,14973],[32,14974,32,14976],[32,14977,32,14979],[32,14980,32,14982],[32,14953,32,14955],[32,14956,32,14958],[32,14959,32,14961],[32,14962,32,14964],[32,14965,32,14967],[32,14938,32,14940],[32,14941,32,14943],[32,14944,32,14946],[32,14947,32,14949],[32,14950,32,14952],[32,14923,32,14925],[32,14926,32,14928],[32,14929,32,14931],[32,14932,32,14934],[32,14935,32,14937],[32,14908,32,14910],[32,14911,32,14913],[32,14914,32,14916],[32,14917,32,14919],[32,14920,32,14922],[32,14893,32,14895],[32,14896,32,14898],[32,14899,32,14901],[32,14902,32,14904],[32,14905,32,14907],[32,14878,32,14880],[32,14881,32,14883],[32,14884,32,14886],[32,14887,32,14889],[32,14890,32,14892],[32,14863,32,14865],[32,14866,32,14868],[32,14869,32,14871],[32,14872,32,14874],[32,14875,32,14877],[32,14848,32,14850],[32,14851,32,14853],[32,14854,32,14856],[32,14857,32,14859],[32,14860,32,14862],[32,14833,32,14835],[32,14836,32,14838],[32,14839,32,14841],[32,14842,32,14844],[32,14845,32,14847],[32,14818,32,14820],[32,14821,32,14823],[32,14824,32,14826],[32,14827,32,14829],[32,14830,32,14832],[32,14803,32,14805],[32,14806,32,14808],[32,14809,32,14811],[32,14812,32,14814],[32,14815,32,14817],[32,14788,32,14790],[32,14791,32,14793],[32,14794,32,14796],[32,14797,32,14799],[32,14800,32,14802],[32,14773,32,14775],[32,14776,32,14778],[32,14779,32,14781],[32,14782,32,14784],[32,14785,32,14787],[32,14758,32,14760],[32,14761,32,14763],[32,14764,32,14766],[32,14767,32,14769],[32,14770,32,14772],[32,14743,32,14745],[32,14746,32,14748],[32,14749,32,14751],[32,14752,32,14754],[32,14755,32,14757],[32,14728,32,14730],[32,14731,32,14733],[32,14734,32,14736],[32,14737,32,14739],[32,14740,32,14742],[32,14713,32,14715],[32,14716,32,14718],[32,14719,32,14721],[32,14722,32,14724],[32,14725,32,14727],[32,14698,32,14700],[32,14701,32,14703],[32,14704,32,14706],[32,14707,32,14709],[32,14710,32,14712],[32,14683,32,14685],[32,14686,32,14688],[32,14689,32,14691],[32,14692,32,14694],[32,14695,32,14697],[32,14668,32,14670],[32,14671,32,14673],[32,14674,32,14676],[32,14677,32,14679],[32,14680,32,14682],[32,14653,32,14655],[32,14656,32,14658],[32,14659,32,14661],[32,14662,32,14664],[32,14665,32,14667],[32,14638,32,14640],[32,14641,32,14643],[32,14644,32,14646],[32,14647,32,14649],[32,14650,32,14652],[32,14623,32,14625],[32,14626,32,14628],[32,14629,32,14631],[32,14632,32,14634],[32,14635,32,14637],[32,14608,32,14610],[32,14611,32,14613],[32,14614,32,14616],[32,14617,32,14619],[32,14620,32,14622],[32,14593,32,14595],[32,14596,32,14598],[32,14599,32,14601],[32,14602,32,14604],[32,14605,32,14607],[32,14578,32,14580],[32,14581,32,14583],[32,14584,32,14586],[32,14587,32,14589],[32,14590,32,14592],[32,14563,32,14565],[32,14566,32,14568],[32,14569,32,14571],[32,14572,32,14574],[32,14575,32,14577],[32,14548,32,14550],[32,14551,32,14553],[32,14554,32,14556],[32,14557,32,14559],[32,14560,32,14562],[32,14533,32,14535],[32,14536,32,14538],[32,14539,32,14541],[32,14542,32,14544],[32,14545,32,14547],[32,14518,32,14520],[32,14521,32,14523],[32,14524,32,14526],[32,14527,32,14529],[32,14530,32,14532],[32,14503,32,14505],[32,14506,32,14508],[32,14509,32,14511],[32,14512,32,14514],[32,14515,32,14517],[32,14488,32,14490],[32,14491,32,14493],[32,14494,32,14496],[32,14497,32,14499],[32,14500,32,14502],[32,14473,32,14475],[32,14476,32,14478],[32,14479,32,14481],[32,14482,32,14484],[32,14485,32,14487],[32,14458,32,14460],[32,14461,32,14463],[32,14464,32,14466],[32,14467,32,14469],[32,14470,32,14472],[32,14443,32,14445],[32,14446,32,14448],[32,14449,32,14451],[32,14452,32,14454],[32,14455,32,14457],[32,14428,32,14430],[32,14431,32,14433],[32,14434,32,14436],[32,14437,32,14439],[32,14440,32,14442],[32,14413,32,14415],[32,14416,32,14418],[32,14419,32,14421],[32,14422,32,14424],[32,14425,32,14427],[32,14398,32,14400],[32,14401,32,14403],[32,14404,32,14406],[32,14407,32,14409],[32,14410,32,14412],[32,14383,32,14385],[32,14386,32,14388],[32,14389,32,14391],[32,14392,32,14394],[32,14395,32,14397],[32,14368,32,14370],[32,14371,32,14373],[32,14374,32,14376],[32,14377,32,14379],[32,14380,32,14382],[32,14353,32,14355],[32,14356,32,14358],[32,14359,32,14361],[32,14362,32,14364],[32,14365,32,14367],[32,14338,32,14340],[32,14341,32,14343],[32,14344,32,14346],[32,14347,32,14349],[32,14350,32,14352],[32,14323,32,14325],[32,14326,32,14328],[32,14329,32,14331],[32,14332,32,14334],[32,14335,32,14337],[32,14308,32,14310],[32,14311,32,14313],[32,14314,32,14316],[32,14317,32,14319],[32,14320,32,14322],[32,14293,32,14295],[32,14296,32,14298],[32,14299,32,14301],[32,14302,32,14304],[32,14305,32,14307],[32,14278,32,14280],[32,14281,32,14283],[32,14284,32,14286],[32,14287,32,14289],[32,14290,32,14292],[32,14263,32,14265],[32,14266,32,14268],[32,14269,32,14271],[32,14272,32,14274],[32,14275,32,14277],[32,14248,32,14250],[32,14251,32,14253],[32,14254,32,14256],[32,14257,32,14259],[32,14260,32,14262],[32,14233,32,14235],[32,14236,32,14238],[32,14239,32,14241],[32,14242,32,14244],[32,14245,32,14247],[32,14218,32,14220],[32,14221,32,14223],[32,14224,32,14226],[32,14227,32,14229],[32,14230,32,14232],[32,14203,32,14205],[32,14206,32,14208],[32,14209,32,14211],[32,14212,32,14214],[32,14215,32,14217],[32,14188,32,14190],[32,14191,32,14193],[32,14194,32,14196],[32,14197,32,14199],[32,14200,32,14202],[32,14173,32,14175],[32,14176,32,14178],[32,14179,32,14181],[32,14182,32,14184],[32,14185,32,14187],[32,14158,32,14160],[32,14161,32,14163],[32,14164,32,14166],[32,14167,32,14169],[32,14170,32,14172],[32,14143,32,14145],[32,14146,32,14148],[32,14149,32,14151],[32,14152,32,14154],[32,14155,32,14157],[32,14128,32,14130],[32,14131,32,14133],[32,14134,32,14136],[32,14137,32,14139],[32,14140,32,14142],[32,14113,32,14115],[32,14116,32,14118],[32,14119,32,14121],[32,14122,32,14124],[32,14125,32,14127],[32,14098,32,14100],[32,14101,32,14103],[32,14104,32,14106],[32,14107,32,14109],[32,14110,32,14112],[32,14083,32,14085],[32,14086,32,14088],[32,14089,32,14091],[32,14092,32,14094],[32,14095,32,14097],[32,14068,32,14070],[32,14071,32,14073],[32,14074,32,14076],[32,14077,32,14079],[32,14080,32,14082],[32,14053,32,14055],[32,14056,32,14058],[32,14059,32,14061],[32,14062,32,14064],[32,14065,32,14067],[32,14038,32,14040],[32,14041,32,14043],[32,14044,32,14046],[32,14047,32,14049],[32,14050,32,14052],[32,14023,32,14025],[32,14026,32,14028],[32,14029,32,14031],[32,14032,32,14034],[32,14035,32,14037],[32,14008,32,14010],[32,14011,32,14013],[32,14014,32,14016],[32,14017,32,14019],[32,14020,32,14022],[32,13993,32,13995],[32,13996,32,13998],[32,13999,32,14001],[32,14002,32,14004],[32,14005,32,14007],[32,13978,32,13980],[32,13981,32,13983],[32,13984,32,13986],[32,13987,32,13989],[32,13990,32,13992],[32,13963,32,13965],[32,13966,32,13968],[32,13969,32,13971],[32,13972,32,13974],[32,13975,32,13977],[32,13948,32,13950],[32,13951,32,13953],[32,13954,32,13956],[32,13957,32,13959],[32,13960,32,13962],[32,13933,32,13935],[32,13936,32,13938],[32,13939,32,13941],[32,13942,32,13944],[32,13945,32,13947],[32,13918,32,13920],[32,13921,32,13923],[32,13924,32,13926],[32,13927,32,13929],[32,13930,32,13932],[32,13903,32,13905],[32,13906,32,13908],[32,13909,32,13911],[32,13912,32,13914],[32,13915,32,13917],[32,13888,32,13890],[32,13891,32,13893],[32,13894,32,13896],[32,13897,32,13899],[32,13900,32,13902],[32,13873,32,13875],[32,13876,32,13878],[32,13879,32,13881],[32,13882,32,13884],[32,13885,32,13887],[32,13858,32,13860],[32,13861,32,13863],[32,13864,32,13866],[32,13867,32,13869],[32,13870,32,13872],[32,13843,32,13845],[32,13846,32,13848],[32,13849,32,13851],[32,13852,32,13854],[32,13855,32,13857],[32,13828,32,13830],[32,13831,32,13833],[32,13834,32,13836],[32,13837,32,13839],[32,13840,32,13842],[32,13813,32,13815],[32,13816,32,13818],[32,13819,32,13821],[32,13822,32,13824],[32,13825,32,13827],[32,13798,32,13800],[32,13801,32,13803],[32,13804,32,13806],[32,13807,32,13809],[32,13810,32,13812],[32,13783,32,13785],[32,13786,32,13788],[32,13789,32,13791],[32,13792,32,13794],[32,13795,32,13797],[32,13768,32,13770],[32,13771,32,13773],[32,13774,32,13776],[32,13777,32,13779],[32,13780,32,13782],[32,13753,32,13755],[32,13756,32,13758],[32,13759,32,13761],[32,13762,32,13764],[32,13765,32,13767],[32,13738,32,13740],[32,13741,32,13743],[32,13744,32,13746],[32,13747,32,13749],[32,13750,32,13752],[32,13723,32,13725],[32,13726,32,13728],[32,13729,32,13731],[32,13732,32,13734],[32,13735,32,13737],[32,13708,32,13710],[32,13711,32,13713],[32,13714,32,13716],[32,13717,32,13719],[32,13720,32,13722],[32,13693,32,13695],[32,13696,32,13698],[32,13699,32,13701],[32,13702,32,13704],[32,13705,32,13707],[32,13678,32,13680],[32,13681,32,13683],[32,13684,32,13686],[32,13687,32,13689],[32,13690,32,13692],[32,13663,32,13665],[32,13666,32,13668],[32,13669,32,13671],[32,13672,32,13674],[32,13675,32,13677],[32,13648,32,13650],[32,13651,32,13653],[32,13654,32,13656],[32,13657,32,13659],[32,13660,32,13662],[32,13633,32,13635],[32,13636,32,13638],[32,13639,32,13641],[32,13642,32,13644],[32,13645,32,13647],[32,13618,32,13620],[32,13621,32,13623],[32,13624,32,13626],[32,13627,32,13629],[32,13630,32,13632],[32,13603,32,13605],[32,13606,32,13608],[32,13609,32,13611],[32,13612,32,13614],[32,13615,32,13617],[32,13588,32,13590],[32,13591,32,13593],[32,13594,32,13596],[32,13597,32,13599],[32,13600,32,13602],[32,13573,32,13575],[32,13576,32,13578],[32,13579,32,13581],[32,13582,32,13584],[32,13585,32,13587],[32,13558,32,13560],[32,13561,32,13563],[32,13564,32,13566],[32,13567,32,13569],[32,13570,32,13572],[32,13543,32,13545],[32,13546,32,13548],[32,13549,32,13551],[32,13552,32,13554],[32,13555,32,13557],[32,13528,32,13530],[32,13531,32,13533],[32,13534,32,13536],[32,13537,32,13539],[32,13540,32,13542],[32,13513,32,13515],[32,13516,32,13518],[32,13519,32,13521],[32,13522,32,13524],[32,13525,32,13527],[32,13498,32,13500],[32,13501,32,13503],[32,13504,32,13506],[32,13507,32,13509],[32,13510,32,13512],[32,13483,32,13485],[32,13486,32,13488],[32,13489,32,13491],[32,13492,32,13494],[32,13495,32,13497],[32,13468,32,13470],[32,13471,32,13473],[32,13474,32,13476],[32,13477,32,13479],[32,13480,32,13482],[32,13453,32,13455],[32,13456,32,13458],[32,13459,32,13461],[32,13462,32,13464],[32,13465,32,13467],[32,13438,32,13440],[32,13441,32,13443],[32,13444,32,13446],[32,13447,32,13449],[32,13450,32,13452],[32,13423,32,13425],[32,13426,32,13428],[32,13429,32,13431],[32,13432,32,13434],[32,13435,32,13437],[32,13408,32,13410],[32,13411,32,13413],[32,13414,32,13416],[32,13417,32,13419],[32,13420,32,13422],[32,13393,32,13395],[32,13396,32,13398],[32,13399,32,13401],[32,13402,32,13404],[32,13405,32,13407],[32,13378,32,13380],[32,13381,32,13383],[32,13384,32,13386],[32,13387,32,13389]],"merged_total":21877,"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","30 ton",null,"acre/inches",20]
[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":"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$5,CropInsurance,5,FALSE)","v":45},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Spray Herbicide","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Rotary Hoe",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.88},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.1000000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.04},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.42},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.44},8.17]
[6,"Row Crop Cultivation",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.5},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.4},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.07},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.38},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.65},13.05]
[7,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.75},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.06},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.87},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.82},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.18},17.03]
[8,"Spray Herbicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":27.78},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":6.86},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":15.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":4.32},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":2.66},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0.1},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":7.68},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":8.33},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":4.5999999999999996},{"$f":"IF(C24>9999,\"\",ROUND(SUM(E24:J24),2))","v":27.69}]
[14,"Lift Beets",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":4.58},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":4.54},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0.39},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":29.83},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":21.16},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":12.08},72.58]
[15,"Truck","Custom",null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},""]
[16,"Subsoil / One-pass Tillage",1,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":2.78},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":4.04},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0.26},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":3.66},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":14.11},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":5.18},30.03]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":53.06},{"$f":"SUM(F12:F31)","v":20.99},8.0500000000000007,51.75,89.38,48.309999999999995,271.53999999999996]
[]
[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":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":56.28}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,125,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.0333333333333334},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":129.16999999999999}]
[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":8.5},25.5]
[null,"Nortron SC","Herbicide",null,null,3,1,48,"ounce",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.90625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":43.5}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.3125},11.25]
[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":0.45},0.77]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},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":195},195]
[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":0.3125},11.25]
[null,"Outlook","Herbicide","Herbicide",null,8,1,13,"ounce",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.3515625},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":17.57}]
[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":0.45},0.77]
[null,"Irrigation District O&M Charge",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Other"},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":35},35]
[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":0.3125},11.25]
[null,"Dual Magnum","Herbicide","Herbicide",null,10,1,1,"pint",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":9.375},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":9.3800000000000008}]
[null,"21-0-0-24S   ",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Aerial Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Fungicide"},null,null,11,1,7,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.875},13.13]
[null,"Aerial Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.5,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,12,0.5,5,"ounce",{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":5.390625},13.48]
[null,"Haul Beets",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,15,1,{"$f":"$G$4","v":30},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":5},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":150}]
[null,"Scouting Sugar Beets",{"$f":"IF(B56=0,\"\",VLOOKUP($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":17},17]
[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,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":45},{"$f":"IF(B62=0,0,J62)","v":45}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":801.06999999999994}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":1072.6099999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":934.92},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":30.384899999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":1102.9948999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":101.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":47.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1281.2748999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":34.749496666666666}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":42.709163333333329}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"69-Sugarbeet","index":74,"n_rows":247,"n_cols":12,"rows_kept":247,"cut":false,"hidden":false,"merged":[[44,2,44,4],[48,2,48,4],[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],[43,2,43,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[42,2,42,4],[34,9,35,9],[37,2,37,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[39,2,39,4],[56,2,56,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[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],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4]]}
[]
[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","30 ton",null,"acre/inches",20]
[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":"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$5,CropInsurance,5,FALSE)","v":45},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"69-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 69-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Spray Herbicide","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.13},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":2.17},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":19.84},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":0.99},31.8]
[5,"Roller Harrow",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.06},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.08},13.72]
[6,"Plant",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":5.92},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.82},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.23},23.23]
[7,"Field Cultivation",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.67},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":4.8099999999999996},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":3.17},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":16.93},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":3.6},32.49]
[8,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.75},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":2.35},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.06},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.87},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":4.82},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":5.18},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":17.03}]
[9,"Spray Herbicide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":27.78},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":6.86},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":15.37},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":4.32},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.66},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0.1},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":7.68},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":8.33},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":4.5999999999999996},{"$f":"IF(C25>9999,\"\",ROUND(SUM(E25:J25),2))","v":27.69}]
[15,"Lift Beets",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":4.58},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":4.54},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0.39},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":29.83},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":21.16},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":12.08},72.58]
[16,"Truck","Custom",null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},""]
[17,"Subsoil / One-pass Tillage",1,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":2.78},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":4.04},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0.26},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":3.66},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":14.11},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":5.18},30.03]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":59.15},29.63,8.7000000000000011,56.66,123.3,50.89,328.33000000000004]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$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($B37,Table2[],7,FALSE))","v":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":56.28}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,125,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.0333333333333334},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":129.16999999999999}]
[null,"Spray",{"$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($B39,Table2[],7,FALSE))","v":8.5},25.5]
[null,"Nortron SC","Herbicide",null,null,3,1,48,"ounce",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.90625},43.5]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.3125},11.25]
[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":0.45},0.77]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":195},195]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,36,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3125},11.25]
[null,"Outlook","Herbicide","Herbicide",null,9,1,13,"ounce",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.3515625},17.57]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Irrigation District O&M Charge",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":35},35]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,11,1,36,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.3125},11.25]
[null,"Dual Magnum",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Herbicide"},null,null,11,1,1,"pint",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":9.375},9.3800000000000008]
[null,"21-0-0-24S   ",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Additive"},null,null,11,1,1.7,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Aerial Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,7,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.875},13.13]
[null,"Aerial Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.5,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,13,0.5,5,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":5.390625},13.48]
[null,"Haul Beets",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,16,1,{"$f":"$G$4","v":30},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":5},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":150}]
[null,"Scouting Sugar Beets",{"$f":"IF(B56=0,\"\",VLOOKUP($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":17},17]
[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":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":45},{"$f":"IF(B63=0,0,J63)","v":45}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":801.06999999999994}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":1129.4000000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":955.21},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":31.044325000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":1160.4443250000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":101.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3370},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":47.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1338.7243250000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":35.447810833333328}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":44.624144166666674}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"70-Sugarbeet","index":75,"n_rows":248,"n_cols":12,"rows_kept":248,"cut":false,"hidden":false,"merged":[[44,2,44,4],[47,2,47,4],[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],[43,2,43,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[42,2,42,4],[34,9,35,9],[37,2,37,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[39,2,39,4],[57,2,57,4],[45,2,45,4],[46,2,46,4],[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],[68,5,68,6],[72,2,72,4],[72,6,72,7],[73,6,73,7],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4]]}
[]
[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","30 ton",null,"acre/inches",16]
[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":"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$5,CropInsurance,5,FALSE)","v":45},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"70-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 70-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Spray Herbicide","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":5.92},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.23},23.23]
[5,"Row Crop Cultivation",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.5},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.4},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.07},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.38},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.65},13.05]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":13.89},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":130.76},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":5.58},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":40.58},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":10.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":22.27},223.67]
[8,"Spray Herbicide","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":4.32},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":2.66},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0.1},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":7.68},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":8.33},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":4.5999999999999996},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":27.69}]
[12,"Lift Beets",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":4.58},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":4.54},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.39},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":29.83},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":21.16},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":12.08},72.58]
[13,"Truck","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":""},""]
[14,"Subsoil / One-pass Tillage",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":2.78},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":4.04},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0.26},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":3.66},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":14.11},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":5.18},30.03]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":34.54},{"$f":"SUM(F12:F31)","v":148.29999999999998},6.669999999999999,90.039999999999992,76.489999999999995,63.959999999999994,420]
[]
[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":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":56.28}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,125,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.0333333333333334},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":129.16999999999999}]
[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":8.5},25.5]
[null,"Nortron SC","Herbicide",null,null,3,1,48,"ounce",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.90625},43.5]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.3125},11.25]
[null,"21-0-0-24S   ",{"$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($B42,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":195},195]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,36,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3125},11.25]
[null,"Outlook","Herbicide","Herbicide",null,6,1,13,"ounce",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.3515625},17.57]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,36,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.3125},11.25]
[null,"Dual Magnum",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,1,"pint",{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":9.375},9.3800000000000008]
[null,"21-0-0-24S   ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,1.7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,1,{"$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($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,7,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.875},13.13]
[null,"Aerial Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.5,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":10},5]
[null,"Proline 480 SC","Fungicide",null,null,10,0.5,5,{"$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($B54,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":30},{"$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":150}]
[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":"$G$4","v":30},30]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B57,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B59,Table2[],7,FALSE))","v":""},{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],5,FALSE))","v":""},{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],7,FALSE))","v":""},{"$f":"IF(B63=0,0,ROUND(G63*H63*J63,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":45},{"$f":"IF(B64=0,0,J64)","v":45}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K64)","v":779.06999999999994}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K66","v":1199.07}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$66,2)","v":1058.6199999999999},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":34.405149999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":1233.47515}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F74*I74,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":1426.71515}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E69+K69+K72+K74)/G4)","v":39.165505000000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K75/G4)","v":47.557171666666669}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"71-Sugarbeet","index":76,"n_rows":247,"n_cols":12,"rows_kept":247,"cut":false,"hidden":false,"merged":[[44,2,44,4],[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],[43,2,43,4],[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],[41,2,41,4],[42,2,42,4],[36,2,36,4],[40,2,40,4],[56,2,56,4],[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],[54,2,54,4],[55,2,55,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","30 ton",null,"acre/inches",16]
[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":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"71-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":45},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"71-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 71-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.13},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.37},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.17},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":19.84},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":0.99},31.8]
[4,"Roller Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.5},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.2000000000000002},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.06},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.06},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.82},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.08},13.72]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.92},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":8.23},23.23]
[6,"Spray Herbicide","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.83},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.41},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.16},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":8.4600000000000009},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.8},16.25]
[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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":13.89},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":130.76},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":5.58},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":40.58},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":10.59},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":22.27},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":223.67}]
[9,"Spray Herbicide","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":4.32},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":2.66},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0.1},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":7.68},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":8.33},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":4.5999999999999996},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":27.69}]
[13,"Lift Beets",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":4.58},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":4.54},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0.39},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":29.83},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":21.16},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":12.08},72.58]
[14,"Truck","Custom",null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},""]
[15,"Subsoil / One-pass Tillage",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":2.78},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":4.04},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0.26},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":3.66},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":14.11},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":5.18},30.03]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":40.67},{"$f":"SUM(F12:F31)","v":155.63999999999996},7.2099999999999991,93.789999999999992,105.22999999999999,66.180000000000007,468.71999999999991]
[]
[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":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":56.28}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,125,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.0333333333333334},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":129.16999999999999}]
[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":8.5},17]
[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":0.3125},11.25]
[null,"Outlook","Herbicide",null,null,6,1,13,"ounce",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.3515625},17.57]
[null,"21-0-0-24S   ",{"$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($B42,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":195},195]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,36,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3125},11.25]
[null,"Dual Magnum","Herbicide","Herbicide",null,9,1,1,"pint",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":9.375},9.3800000000000008]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.45},0.77]
[null,"Aerial 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":10},10]
[null,"Quadris",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,7,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.875},13.13]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.5,1,{"$f":"IF($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,11,0.5,5,{"$f":"IF($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,14,1,{"$f":"$G$4","v":30},{"$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":150}]
[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":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":17},17]
[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,0.1,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,0.2,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,0.3,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":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":45},{"$f":"IF(B63=0,0,J63)","v":45}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":702.05}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":1170.77}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":999.36},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":32.479199999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":1203.2492}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1396.4892}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":37.125973333333341}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":46.549639999999997}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"72-Sunflower","index":77,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"72-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":18},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.1199999999999992}]
[2,"Spray Herbicide",0.5,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.47},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.18},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.01},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.55000000000000004},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.73},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.01},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":2.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide",0.5,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.47},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.18},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.01},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.55000000000000004},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.73},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.01},2.95]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
["*6","Combine Sunflowers",{"$f":"(($G$4)*100/25)*1.6","v":83.2},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":1.76},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.9598},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":2.3896000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.37549999999999994},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":13.292200000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":4.4135999999999997},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":25.19}]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":6.6499999999999995},{"$f":"SUM(F12:F31)","v":5.1598000000000006},2.4896000000000003,7.6954999999999991,21.032200000000003,19.703600000000002,62.730000000000004]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.77}]
[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":7.25},14.5]
[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":1.0333333333333334},51.67]
[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":1.953125},9.77]
[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":0.3125},5]
[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":0.45},0.38]
[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":7.25},3.63]
[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":1.6},32]
[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":4.53125},9.06]
[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":0.203125},0.51]
[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":0.45},0.68]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},3]
["**","Warrior II/Zeon",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.3,1.92,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":3.125},1.8]
[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($B51,Table2[],7,FALSE))","v":0.32},4.16]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":18},{"$f":"IF(B61=0,0,J61)","v":18}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":164.92999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"**Insecticide for seed weevil and sunflower moth"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":227.65999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":186.92},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.0748999999999995}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":233.73489999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":22.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":10.43}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":296.51490000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":17.955761538461537}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":22.808838461538464}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"73-Sunflower","index":78,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"73-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":18},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"73-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 73-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.1199999999999992]
[4,"Spray Herbicide",0.5,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.47},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.18},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.01},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.55000000000000004},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.73},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.01},2.95]
[5,"Plant",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.06},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.92},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":4.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":8.23},23.23]
[6,"Spray Herbicide",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.95},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.02},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.46},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},5.91]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},""]
["*8","Combine Sunflowers",{"$f":"(($G$4)*100/25)*1.6","v":102.4},null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":2.1661999999999999},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":3.6429},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":2.9411},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.46210000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2))/100)","v":16.3596},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":5.4321999999999999},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":31}]
[9,"Truck","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":9.4361999999999995},{"$f":"SUM(F12:F31)","v":6.4229000000000003},3.0911,10.562099999999999,27.749600000000001,25.772199999999998,83.03]
[]
[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,"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":0.2265625},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":12.23}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.9}]
[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":0.3125},10]
[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":0.45},0.77]
[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":0.3125},10]
[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":0.45},0.77]
[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":7.25},14.5]
[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":1.0333333333333334},62]
[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":1.953125},9.77]
[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":0.3125},5]
[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":0.45},0.38]
[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":7.25},3.63]
[null,"Sunflower Clearfield",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,20,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.6},32]
[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":4.53125},9.06]
[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":0.203125},0.51]
[null,"UAN",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.45},0.68]
[null,"Aerial Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.5,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},5]
["**","Warrior II/Zeon",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.5,1.92,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":3.125},3]
[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($B55,Table2[],7,FALSE))","v":0.32},5.12]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":18},{"$f":"IF(B61=0,0,J61)","v":18}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":203.32000000000002}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"**Insecticide for seed weevil and sunflower moth"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":286.35000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":232.83},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.5669750000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":293.91697500000004}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":22.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":745},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":10.43}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":356.69697500000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":17.5516859375}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":22.293560937500004}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"74-Sunflower","index":79,"n_rows":247,"n_cols":12,"rows_kept":247,"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],[34,7,34,8],[43,2,43,4],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[36,2,36,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[40,2,40,4],[41,2,41,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[55,2,55,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[53,2,53,4],[54,2,54,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Pivot Irrigated Electric"]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"74-Sunflower"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"74-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 74-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield"}]
[null,{"$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 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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.49},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.06},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":5.92},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":4.82},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":8.23},23.52]
[4,"Spray Herbicide","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":9.26},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":22.81},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.51},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":23.06},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":6.15},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":12.66},77.45]
["*7","Combine Sunflowers",{"$f":"(($G$4)*100/25)*1.6","v":192},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.0614999999999997},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":6.8304},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.5145000000000008},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.86650000000000005},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":30.674199999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":10.1853},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":58.13}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":18.221499999999999},{"$f":"SUM(F12:F31)","v":31.830400000000001},9.1245000000000012,31.256499999999999,44.5642,38.135300000000001,173.13]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.77}]
[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":7.25},16.68]
[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":1.953125},7.81]
[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":1.0333333333333334},103.33]
[null,"Sunflower Clearfield",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,35,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.6},56]
[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":4.2},16.8]
[null,"Spray","Herbicide",null,null,4,0.5,1,"acre",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":4.25}]
[null,"Beyond",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.53125},9.06]
[null,"NIS",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.203125},0.51]
[null,"UAN",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,3,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.45},0.68]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},5]
["**","Warrior II/Zeon",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.5,3.84,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":3.125},6]
[null,"Electricity Fixed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Other"},null,null,6,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":40},40]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":30},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.32},9.6]
[null,null,{"$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($B53,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":13},{"$f":"IF(B62=0,0,J62)","v":13}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":299.49}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"**Insecticide for seed weevil and sunflower moth"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":472.62}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":389.92},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":12.672400000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":485.29239999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":678.53240000000005}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":16.15108}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":22.617746666666669}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"75-Wheat-Spring","index":80,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[71,6,71,7],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[53,2,53,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[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],[9,1,10,1],[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","Southwest",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","40 bushel",null,"acre/inches"]
[null,"Cropping System ","Wheat after Row Crop",null,null,null,40,{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bushel"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"75-Wheat-Spring"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9}]
[{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"75-Wheat-Spring, Southwest, No Till, Wheat after Row Crop, 40 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 75-Wheat-Spring, Southwest, No Till, Wheat after Row Crop, 40 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.2000000000000002},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.76},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":5.2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.86},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.77},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":14.84}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Aerial Spray","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":""},""]
["*5","Combine Small Grain",{"$f":"$G$4*1.6","v":64},null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":1.3537999999999999},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":2.2699000000000003},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":1.8381999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2))/100)","v":0.2888},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":10.2247},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2))/100)","v":3.3950999999999998},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":19.37}]
[6,"Truck","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":4.5038},{"$f":"SUM(F12:F31)","v":4.3799000000000001},1.9081999999999999,5.7888000000000002,15.544700000000001,10.2051,42.33]
[]
[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":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":33.6}]
[null,"Wheat (Certified and Treated)",{"$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($B38,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.8}]
[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":1.0333333333333334},77.5]
[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":10},3]
[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":4.25},2.13]
[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":0.203125},1.22]
[null,"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":1.875},4.92]
[null,"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":3.125},0.9]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"$G$4","v":40},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.13},5.2]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":178.26999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":220.59999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":194.85},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.3326250000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":226.93262499999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":46.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":21.84}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":320.57262499999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":6.2005656250000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":8.0143156249999983}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"76-Wheat-Winter","index":81,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[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","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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"76-Wheat-Winter"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":19},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill w/ Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.73},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":3.86},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":4.38},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.059999999999999}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Aerial Spray","Custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":""},""]
["*5","Combine Small Grain",{"$f":"$G$4*1.6","v":88},null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":1.8615000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":3.1211000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":2.5274999999999999},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2))/100)","v":0.39710000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2))/100)","v":14.059000000000001},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2))/100)","v":4.6682999999999995},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":26.63}]
[6,"Truck","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":5.5415000000000001},{"$f":"SUM(F12:F31)","v":5.4710999999999999},2.5974999999999997,4.5571000000000002,19.899000000000001,13.7483,51.81]
[]
[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,"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":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":33.6}]
[null,"Wheat (Certified and Treated)",{"$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($B38,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":28.8}]
[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":1.0333333333333334},77.5]
[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":10},3]
[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":4.25},2.13]
[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":0.203125},1.22]
[null,"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":1.875},4.92]
[null,"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":3.125},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":0.9}]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.13},7.15]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":19},{"$f":"IF(B61=0,0,J61)","v":19}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":190.22}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":242.03}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":208.39},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.7726749999999996}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":248.80267499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":46.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":21.84}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":342.44267500000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.7636849999999988}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.2262304545454548}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"77-Wheat-Winter","index":82,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[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],[71,6,71,7],[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],[66,5,66,6],[70,2,70,4],[70,6,70,7]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"77-Wheat-Winter"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Spray Herbicide",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.95},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.02},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},5.91]
[6,"Drill w/ Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.73},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":3.86},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":4.38},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":4.04},17.059999999999999]
[7,"Spread Fertilizer",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.97},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.34},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.05},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.8},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.48},9.64]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.1100000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.46},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},5.91]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},""]
["*11","Combine Small Grain",{"$f":"$G$4*1.6","v":112},null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":2.3691999999999998},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":3.9722000000000004},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":3.2168000000000001},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":0.50539999999999996},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":17.8933},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":5.9413999999999998},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":33.9}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.7692},{"$f":"SUM(F12:F31)","v":9.4122000000000003},3.4368000000000003,11.025399999999999,34.833300000000001,24.581400000000002,96.06]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.77}]
[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":0.3125},10]
[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":0.45},0.77]
[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":5.5},5.5]
[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":0.3125},10]
[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":0.45},0.77]
[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":0.3125},10]
[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":0.45},0.77]
[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":0.3125},10]
[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":0.45},0.77]
[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":4.2},33.6]
[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":0.32},19.2]
[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":0.87},78.3]
[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":10},3]
[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":4.25},0.21]
[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":0.203125},0.24]
[null,"Aerial Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.25,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},2.5]
["**","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":1.875},4.92]
[null,"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":3.125},0.9]
[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($B58,Table2[],7,FALSE))","v":0.13},9.1]
[null,"Scouting Dryland Wheat",{"$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($B59,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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":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":241.82000000000002}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***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,{"$f":"K33+K63","v":337.88}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":278.45999999999998},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":9.0499499999999991}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":346.92995000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,745,"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)*2","v":44.7}]
[null,"Real Estate Taxes",null,null,null,745,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)*2","v":20.86}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":437.48995000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.7624278571428578}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.2498564285714293}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"78-Wheat-Winter","index":83,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[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","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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"78-Wheat-Winter"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":20},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Sweep Plow",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.2000000000000002},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.04},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.19},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":0.75},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":10.16},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":19.25}]
[2,"Sweep Plow",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.2000000000000002},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.04},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.19},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.75},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":10.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":19.25}]
[3,"Sweep Plow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.2000000000000002},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":3.04},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.19},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.75},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":10.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.91},19.25]
[4,"Rod Weeder",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.89},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.78},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.18},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.77},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":9.6199999999999992},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.09},17.329999999999998]
[5,"Rod Weeder",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.78},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.18},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.77},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":9.6199999999999992},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.09},17.329999999999998]
[6,"Drill",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.2000000000000002},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.76},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":5.2},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.86},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":1.77},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":14.84}]
[7,"Spray Fertilizer",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0.3},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.04},8.1199999999999992]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.1100000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.46},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},5.91]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},""]
["*11","Combine Small Grain",{"$f":"$G$4*1.6","v":104},null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":2.2000000000000002},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":3.6885000000000003},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":2.9870000000000001},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":0.46929999999999999},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":16.615200000000002},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":5.5170000000000003},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":31.48}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":16.68},18.828499999999998,4.0069999999999997,10.869300000000001,73.115200000000002,29.256999999999998,152.76]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$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($B37,Table2[],7,FALSE))","v":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":33.6}]
[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":0.32},17.600000000000001]
[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":1.0333333333333334},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":87.83}]
[null,"2,4-D Ester LV4",{"$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($B40,Table2[],7,FALSE))","v":4.25},2.13]
[null,"Ally Extra SGW/TOTSOL",{"$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($B41,Table2[],7,FALSE))","v":10},3]
[null,"NIS",{"$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($B42,Table2[],7,FALSE))","v":0.203125},1.22]
[null,"Aerial Spray",{"$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($B44,Table2[],7,FALSE))","v":1.875},4.92]
[null,"Aerial Spray",{"$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($B46,Table2[],7,FALSE))","v":3.125},0.9]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.13},8.4499999999999993]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":20},{"$f":"IF(B61=0,0,J61)","v":20}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":191.64999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":344.40999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":242.03},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.8659750000000015}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":352.27597499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,745,"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)*2","v":44.7}]
[null,"Real Estate Taxes",null,null,null,745,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":10.43}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":432.40597499999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.3896303846153852}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.6523996153846143}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"79-Wheat-Winter","index":84,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[53,2,53,4],[56,2,56,4],[59,2,59,4],[58,2,58,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"79-Wheat-Winter"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":19},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Field Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.83},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.41},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.16},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":8.4600000000000009},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.8},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.25}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Field Cultivation",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.83},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.41},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.16},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":8.4600000000000009},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.8},16.25]
[5,"Rod Weeder",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.89},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.78},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.18},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":0.77},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":9.6199999999999992},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.09},17.329999999999998]
[6,"Rod Weeder & Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":2.27},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.78},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.18},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.89},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":9.6199999999999992},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.59},18.329999999999998]
[7,"Drill",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":2.2000000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.76},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.05},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":5.2},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":3.86},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.77},14.84]
[8,"Spray Herbicide",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.95},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":1.1100000000000001},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":1.46},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},5.91]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},""]
["*11","Combine Small Grain",{"$f":"$G$4*1.6","v":96},null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":2.0308000000000002},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":3.4048000000000003},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":2.7573000000000003},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":0.43320000000000003},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2))/100)","v":15.3371},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":5.0926999999999998},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":29.06}]
[12,"Truck","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":17.3508},19.654800000000002,3.8773000000000004,14.173199999999998,76.917100000000005,23.872700000000002,155.85]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"32-0-0",{"$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($B37,Table2[],7,FALSE))","v":1},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":70}]
[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":4.2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":33.6}]
[null,"Wheat (Certified and Treated)",{"$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($B39,Table2[],7,FALSE))","v":0.32},16]
[null,"2,4-D Ester LV4",{"$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($B40,Table2[],7,FALSE))","v":4.25},2.13]
[null,"Ally Extra SGW/TOTSOL",{"$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($B41,Table2[],7,FALSE))","v":10},3]
[null,"NIS",{"$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($B42,Table2[],7,FALSE))","v":0.203125},1.22]
[null,"Aerial Spray",{"$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($B44,Table2[],7,FALSE))","v":1.875},4.92]
[null,"Aerial Spray",{"$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($B46,Table2[],7,FALSE))","v":3.125},0.9]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.13},7.8]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":8},8]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":19},{"$f":"IF(B61=0,0,J61)","v":19}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":170.57}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":326.41999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":225.63},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.3329750000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":333.75297499999994}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,745,"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)*2","v":44.7}]
[null,"Real Estate Taxes",null,null,null,745,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)*2","v":20.86}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":424.31297499999994}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.6470495833333336}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":7.0718829166666657}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"80-Wheat-Winter","index":85,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"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],[71,6,71,7],[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],[66,5,66,6],[58,2,58,4],[59,2,59,4],[70,2,70,4],[70,6,70,7]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"80-Wheat-Winter"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":27},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.1100000000000001},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.91}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[4,"Spray Herbicide",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0.02},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.1100000000000001},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":1.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},5.91]
[5,"Drill",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":2.2000000000000002},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":1.76},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.2},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":3.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.77},14.84]
[6,"Spread Fertilizer",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.97},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":1.34},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0.05},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":3.8},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.48},9.64]
[7,"Spray Herbicide",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0.02},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.1100000000000001},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":1.46},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},5.91]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},""]
["*10","Combine Small Grain",{"$f":"$G$4*1.6","v":128},null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":2.7077},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":4.5396999999999998},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":3.6763999999999997},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":0.57769999999999999},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2))/100)","v":20.4495},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":6.7901999999999996},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":38.74}]
[11,"Truck","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":11.627700000000001},{"$f":"SUM(F12:F31)","v":9.3896999999999995},3.8763999999999998,11.3277,35.409500000000001,21.1402,92.77000000000001]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.77}]
[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":4.25},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":4.25}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B40,Table2[],7,FALSE))","v":0.3125},10]
[null,"21-0-0-24S   ",{"$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($B41,Table2[],7,FALSE))","v":0.45},0.77]
[null,"2,4-D Ester LV4",{"$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($B42,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":4.25}]
[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":0.3125},10]
[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":0.45},0.77]
[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":4.25},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":4.25}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B46,Table2[],7,FALSE))","v":0.3125},10]
[null,"21-0-0-24S   ",{"$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($B47,Table2[],7,FALSE))","v":0.45},0.77]
[null,"10-34-0",{"$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($B48,Table2[],7,FALSE))","v":4.2},33.6]
[null,"Wheat (Certified and Treated)",{"$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($B49,Table2[],7,FALSE))","v":0.32},19.2]
[null,"46-0-0",{"$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($B50,Table2[],7,FALSE))","v":0.87},104.4]
[null,"Ally Extra SGW/TOTSOL",{"$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($B51,Table2[],7,FALSE))","v":10},3]
[null,"NIS",{"$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($B52,Table2[],7,FALSE))","v":0.203125},0.12]
[null,"2,4-D Ester LV4",{"$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($B53,Table2[],7,FALSE))","v":4.25},0.43]
[null,"Aerial Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.25,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$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($B55,Table2[],7,FALSE))","v":1.875},4.92]
[null,"Aerial Spray",{"$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($B57,Table2[],7,FALSE))","v":3.125},0.9]
[null,"Haul Grain Bushels",{"$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($B58,Table2[],7,FALSE))","v":0.13},10.4]
[null,"Scouting Dryland Wheat",{"$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($B59,Table2[],7,FALSE))","v":8},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":8}]
[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":27},{"$f":"IF(B61=0,0,J61)","v":27}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":271.80000000000007}]
[null,"* Harvest factor adjustment used on costs ",null,null,"                 ","**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,{"$f":"K33+K63","v":364.57000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":308.02},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":10.01065}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":374.58065000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)*1.5","v":70.199999999999989}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1560},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)*1.5","v":32.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":502.54065000000003}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.697383125}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.2817581250000005}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"81-Wheat-Winter","index":86,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[66,5,66,6],[55,2,55,4],[56,2,56,4],[59,2,59,4],[58,2,58,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"81-Wheat-Winter"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":31},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"81-Wheat-Winter, Panhandle, No Till, after Dry Beans, 105 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 81-Wheat-Winter, Panhandle, No Till, after Dry Beans, 105 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill w/ Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.73},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":3.86},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":4.38},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.059999999999999}]
[2,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":5.21},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":49.04},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.09},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":15.22},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":3.97},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":8.35},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":83.88}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":5.91}]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},""]
["*6","Combine Small Grain",{"$f":"$G$4*1.6","v":168},null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":3.5537999999999998},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":5.9584000000000001},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":4.8251999999999997},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.75819999999999999},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2))/100)","v":26.839899999999997},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":8.9121000000000006},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":50.85}]
[7,"Truck","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":12.4438},{"$f":"SUM(F12:F31)","v":57.348399999999998},6.985199999999999,20.9482,36.649899999999995,23.322099999999999,157.69999999999999]
[]
[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":4.2},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":33.6}]
[null,"Wheat (Certified and Treated)",{"$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($B38,Table2[],7,FALSE))","v":0.32},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":38.4}]
[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":1.0333333333333334},134.33000000000001]
[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":4.25},2.13]
[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":10},3]
[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":0.203125},1.22]
[null,"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":2.734375},19.14]
[null,"Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1]
["***","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":1.71875},0.52]
[null,"Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,1.92,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3.125},0.6]
[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($B48,Table2[],7,FALSE))","v":0.13},13.65]
[null,"Scouting Irrigated Wheat",{"$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"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":8},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":8}]
[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":31},{"$f":"IF(B61=0,0,J61)","v":31}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":296.58999999999997}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***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,{"$f":"K33+K63","v":454.28999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":394.32},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":12.815400000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":467.10539999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":655.34539999999993}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.6102419047619048}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.2413847619047615}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"82-Wheat-Winter","index":87,"n_rows":246,"n_cols":12,"rows_kept":246,"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],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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","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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"82-Wheat-Winter"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"82-Wheat-Winter, Panhandle, No Till, in Rotation, 90 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 82-Wheat-Winter, Panhandle, No Till, in Rotation, 90 bushel Yield"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.95},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.02},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.1100000000000001},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.46},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.91}]
[2,"Drill w/ Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2.73},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.05},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":3.86},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":4.38},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.059999999999999}]
[3,"Spray Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.95},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.02},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.1100000000000001},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},5.91]
[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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":6.94},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":17.11},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":2.63},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":17.29},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":4.6100000000000003},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.49},58.07]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},""]
["*7","Combine Small Grain",{"$f":"$G$4*1.6","v":144},null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":3.0462000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":5.1072000000000006},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":4.1358999999999995},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.64989999999999992},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2))/100)","v":23.005700000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":7.6389999999999993},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":43.58}]
[8,"Truck","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":14.616200000000001},{"$f":"SUM(F12:F31)","v":24.917200000000001},6.8558999999999992,24.019899999999996,34.915700000000001,25.209,130.53]
[]
[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":0.3125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10}]
[null,"Sharpen",{"$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($B38,Table2[],7,FALSE))","v":7.3046875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.61}]
[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":0.45},0.77]
[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":0.171875},2.75]
[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":0.32},38.4]
[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":0.48},19.2]
[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":4.25},2.13]
[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":10},3]
[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":0.203125},1.22]
[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":1},125]
[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":40},40]
[null,"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":2.734375},19.14]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},2]
["***","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":1.71875},0.52]
[null,"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":3.125},0.6]
[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($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":8},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":8}]
[null,"Haul Grain Bushels",{"$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($B54,Table2[],7,FALSE))","v":0.13},11.7]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":29},{"$f":"IF(B61=0,0,J61)","v":29}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":338.03999999999996}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":468.56999999999994}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":408.45},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":13.274625}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":481.84462499999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":111.3}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3710},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F72*I72,2)","v":51.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":670.08462499999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":5.5407180555555557}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":7.4453847222222214}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"83-Cover Crop","index":88,"n_rows":247,"n_cols":12,"rows_kept":247,"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],[44,2,44,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[39,2,39,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[36,2,36,4],[56,2,56,4],[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],[54,2,54,4],[55,2,55,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"83-Cover Crop"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"83-Cover Crop, Conventional Tillage"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 83-Cover Crop, Conventional Tillage"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.52},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.35},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.21},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":11.64},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.63}]
[2,"Broadcast Seed","Custom",null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":2.41},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":8.4600000000000009},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.8},16.25]
[4,"Spread Fertilizer","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":""},""]
[5,"Spray Herbicide","Custom ",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":4.3499999999999996},{"$f":"SUM(F12:F31)","v":5.76},0.37,2.59,20.100000000000001,4.71,37.879999999999995]
[]
[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($B37,Table2[],5,FALSE))","v":"acre"},22,{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":22}]
[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":14},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14}]
[null,"Spray",null,"Custom",null,4,1,1,"acre",{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":8.5},8.5]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,50,"lbs N",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1},50]
["*","Spray",null,"Custom",null,5,1,1,"acre",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":8.5}]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.3125},10]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.45},0.77]
[null,null,{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B56,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B58,Table2[],7,FALSE))","v":""},{"$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,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B63=0,0,J63)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":113.77}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":151.64999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":126.84},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":4.1223000000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":155.77229999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F73*I73,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":155.77229999999997}]
[]
["*","Cover Crop Termination"]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,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,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"Start","index":89,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"84-Cover Crop Grazing","index":90,"n_rows":248,"n_cols":12,"rows_kept":248,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[35,11,36,11],[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],[45,2,45,4],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[39,2,39,4],[40,2,40,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[37,2,37,4],[41,2,41,4],[57,2,57,4],[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],[54,2,54,4],[55,2,55,4],[56,2,56,4],[68,5,68,6],[72,2,72,4],[72,6,72,7],[73,6,73,7],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4]]}
[]
[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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"84-Cover Crop Grazing"},null,{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"84-Cover Crop Grazing, No Till"}]
[null,{"$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$3 & \" Yield\")","v":"2023 Budget 84-Cover Crop Grazing, No Till"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":2.2000000000000002},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":1.76},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0.05},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":5.2},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":3.86},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.77},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":14.84}]
[2,"Spray Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.95},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0.02},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":1.46},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.1199999999999992}]
[3,"Spray Herbicide","custom",null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":""},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":""}]
[3,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":""},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":0}]
[4,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":0}]
[9,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$C29,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$C30,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$C31,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B32,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(IF(VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B32,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B32,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,15,FALSE)*C32,2)))","v":""},{"$f":"IF(B32=0,0,IF(C32>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B32,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B32,Operations!$A$2:$U$79,9,FALSE)*C32,2)))","v":0},{"$f":"IF(B32=0,\"\",IF(C32>9999,\"\",ROUND(VLOOKUP($B32,Operations!$A$2:$U$79,21,FALSE)*$C32,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E32)","v":3.1500000000000004},2.11,7.0000000000000007E-2,5.5,5.32,6.8100000000000005,22.96]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Cover Crop Grazing Mix",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":33},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":33}]
[null,"32-0-0",null,"Fertilizer",null,2,1,50,"lbs N",{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":50}]
["*","Spray",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Custom"},null,null,3,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":8.5},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":8.5}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B41,Table2[],7,FALSE))","v":0.3125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":10}]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,"pounds",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.45},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":0.77}]
[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,0.1,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,0.2,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,0.3,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":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$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,{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],5,FALSE))","v":""},{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Table2[],7,FALSE))","v":""},{"$f":"IF(B61=0,0,ROUND(G61*H61*J61,2))","v":0}]
[null,null,{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],5,FALSE))","v":""},{"$f":"IF($B62=0,\"\",VLOOKUP($B62,Table2[],7,FALSE))","v":""},{"$f":"IF(B62=0,0,ROUND(G62*H62*J62,2))","v":0}]
[null,null,{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],5,FALSE))","v":""},{"$f":"IF($B63=0,\"\",VLOOKUP($B63,Table2[],7,FALSE))","v":""},{"$f":"IF(B63=0,0,ROUND(G63*H63*J63,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B64=0,0,J64)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K63)","v":102.27}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K66","v":125.22999999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$66,2)","v":113.1},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":6.5000000000000002E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":3.6757499999999994}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":128.90574999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.4E-2},null,{"$f":"ROUND(F74*I74,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":128.90574999999998}]
[]
["*","Cover Crop Termination"]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":""},null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,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,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"Master","index":91,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"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$3 & \" Yield\")","v":"2023 Budget Master"}]
[null,{"$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 @ $3.83 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,null,null,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":""},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":""},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$79,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$79,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$79,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$79,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$79,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$79,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$79,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$79,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$79,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$79,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$79,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$79,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$79,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$79,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$79,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$79,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$79,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$79,21,FALSE)*$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$79,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$79,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$79,21,FALSE)*$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$11","v":6.5000000000000002E-2},{"$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, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":30}]
[null,"Real Estate Opportunity^",null,null,null,{"$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$13","v":1.4E-2},null,{"$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,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"Stop","index":92,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Budget Listing","index":93,"n_rows":90,"n_cols":12,"rows_kept":90,"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($C2&\"K75\"))","v":"agbudget.unl.edu"},null,null,null,null,null,{"$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($C3&\"K75\"))","v":"agbudget.unl.edu"},null,null,null,null,null,{"$f":"D3","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"},{"$f":"L2+1","v":13}]
[3,"Alfalfa","'3-Alfalfa'!","3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland","agbudget.unl.edu",null,null,null,null,null,"3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland",{"$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",226.02230357142858,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",236.57224107142861,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 Diesel",226.02657894736842,null,null,null,null,null,"6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated Diesel",17]
[7,"Alfalfa","'7-Alfalfa'!","7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated Diesel",131.69450625000002,null,null,null,null,null,"7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated Diesel",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",153.06936000000002,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",92.601744318181815,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","N/A",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",71.639805147058823,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",102.92334469696971,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",53.105556818181817,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","N/A",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",4.1051895000000007]
[16,"Corn","'16-Corn'!","16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield, Dryland",5.1951774999999998,null,null,null,null,null,"Crop","Page"]
[17,"Corn","'17-Corn'!","17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield, Dryland",5.4154018749999997,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",4.7351070588235302,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",4.9809570370370375,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",5.0093961111111112,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",4.8987266071428577,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",4.9175431081081085,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",4.548105172413794,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",4.4762503846153843,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",4.3598428846153849,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 Diesel, fed by a well",4.7246246938775522,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 Diesel, fed by a well",3.0365084313725492,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 Diesel, fed by a well",4.7312417999999994,null,null,null,null,null,"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield, Gravity Irrigated Diesel, fed by a well",37]
[29,"Corn","'29-Corn'!","29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Gravity Irrigated, fed by canal",47.18,null,null,null,null,null,"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield, Gravity Irrigated Diesel, fed by a well",38]
[30,"Corn",{"$f":"\"'\"&A31&\"-\"&B31&\"'!\"","v":"'30-Corn'!"},"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric",4.7452359183673476,null,null,null,null,null,"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated Diesel, fed by a well",39]
[31,"Corn",{"$f":"\"'\"&A32&\"-\"&B32&\"'!\"","v":"'31-Corn'!"},"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric",3.3429124000000003,null,null,null,null,null,"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Gravity Irrigated, fed by canal",40]
[32,"Corn",{"$f":"\"'\"&A33&\"-\"&B33&\"'!\"","v":"'32-Corn'!"},{"$f":"INDIRECT(C33&\"A6\")","v":"32-Corn, SmartStax RIB Complete, Strip Till, Continuous, 260 bushel Yield, Pivot Irrigated Electric"},"N/A"]
[33,"Corn",{"$f":"\"'\"&A34&\"-\"&B34&\"'!\"","v":"'33-Corn'!"},"33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",3.0723041818181818,null,null,null,null,null,{"$f":"D31","v":"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric"},{"$f":"L32+1","v":41}]
[34,"Corn",{"$f":"\"'\"&A35&\"-\"&B35&\"'!\"","v":"'34-Corn'!"},"34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",{"$f":"IF(INDIRECT($C35&\"K75\")=0,\"N/A\",INDIRECT($C35&\"K75\"))","v":3.0610029999999999},null,null,null,null,null,{"$f":"D32","v":"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric"},42]
[35,"Corn",{"$f":"\"'\"&A36&\"-\"&B36&\"'!\"","v":"'35-Corn'!"},"35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",4.3463149999999997,null,null,null,null,null,"33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",43]
[36,"Corn","'36-Corn'!","36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel",5.1317374468085104,null,null,null,null,null,"34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",44]
[37,"Corn","'37-Corn'!","37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel",4.6568654081632657,null,null,null,null,null,"35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",45]
[38,"Corn",{"$f":"\"'\"&A39&\"-\"&B39&\"'!\"","v":"'38-Corn'!"},"38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Pivot Irrigated Electric",5.369522428571428,null,null,null,null,null,"36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel",{"$f":"L38+1","v":46}]
[39,"Corn","'39-Corn'!","39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield, Pivot Irrigated Electric",4.8262924324324326,null,null,null,null,null,"37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel",47]
[40,"Corn","'40-Corn'!","40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Electric","N/A",null,null,null,null,null,"38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Pivot Irrigated Electric",48]
[41,"Corn","'41-Corn'!","41-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel",52.409460714285714,null,null,null,null,null,"39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield, Pivot Irrigated Electric",49]
[42,"Dry Beans","'42-Dry Beans'!","42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric",20.723834259259259,null,null,null,null,null,"40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Electric",50]
[43,"Dry Beans","'43-Dry Beans'!","43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal","N/A",null,null,null,null,null,"41-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel",51]
[44,"Dry Beans","'44-Dry Beans'!","44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",21.100123148148146]
[45,"Dry Beans","'45-Dry Beans'!","45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",21.747538888888887,null,null,null,null,null,"Crop","Page"]
[46,"Grain Sorghum","'46-Grain Sorghum'!","46-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield, Dryland",4.3055313043478263,null,null,null,null,null,{"$f":"D43","v":"42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric"},{"$f":"L44+1","v":52}]
[47,"Grain Sorghum","'47-Grain Sorghum'!","47-Grain Sorghum, No Till, 135 bushel Yield, Dryland",4.3821450000000004,null,null,null,null,null,{"$f":"D44","v":"43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"},{"$f":"L47+1","v":53}]
[48,"Grain Sorghum","'48-Grain Sorghum'!","48-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland",4.1052939583333332,null,null,null,null,null,{"$f":"D45","v":"44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"},{"$f":"L48+1","v":54}]
[49,"Grain Sorghum","'49-Grain Sorghum'!","49-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel",4.5685402941176472,null,null,null,null,null,"45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",55]
[50,"Grass","'50-Grass'!","50-Grass, Fall Establishment, Pivot Irrigated Diesel","",null,null,null,null,null,"46-Grain Sorghum, Southwest, Conventional Tillage, 115 bushel Yield, Dryland",56]
[51,"Grass Hay","'51-Grass Hay'!","51-Grass Hay, Large Round Bales, 3.3 ton Yield",105.270696969697,null,null,null,null,null,"47-Grain Sorghum, No Till, 135 bushel Yield, Dryland",57]
[52,"Millet-Proso","'52-Millet-Proso'!","52-Millet-Proso, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland",11.846648863636362,null,null,null,null,null,"48-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland",58]
[53,"Millet-Proso","'53-Millet-Proso'!","53-Millet-Proso, Panhandle, No Till, 22 cwt Yield, Dryland",10.461290909090909,null,null,null,null,null,"49-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel",59]
[54,"Oats","'54-Oats'!","54-Oats, No Till, 85 bushel Yield, Dryland",3.4596576470588234,null,null,null,null,null,"50-Grass, Fall Establishment, Pivot Irrigated Diesel",60]
[55,"Pasture","'55-Pasture'!","55-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel",68.14136818181818,null,null,null,null,null,"51-Grass Hay, Large Round Bales, 3.3 ton Yield",61]
[56,"Peas","'56-Peas'!","56-Peas, Panhandle, No Till, 35 bushel Yield, Dryland",6.6397271428571436,null,null,null,null,null,"52-Millet-Proso, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland",62]
[57,"Sorghum-Sudan","'57-Sorghum-Sudan'!","57-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield, Dryland",88.678805000000011,null,null,null,null,null,"53-Millet-Proso, Panhandle, No Till, 22 cwt Yield, Dryland",63]
[58,"Soybeans","'58-Soybeans'!","58-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland",117,null,null,null,null,null,"54-Oats, No Till, 85 bushel Yield, Dryland",64]
[59,"Soybeans","'59-Soybeans'!","59-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland",54.6,null,null,null,null,null,"55-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel",65]
[60,"Soybeans","'60-Soybeans'!","60-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland",117,null,null,null,null,null,"56-Peas, Panhandle, No Till, 35 bushel Yield, Dryland",66]
[61,"Soybeans","'61-Soybeans'!","61-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated Diesel","N/A",null,null,null,null,null,"57-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield, Dryland",67]
[62,"Soybeans","'62-Soybeans'!","62-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated Diesel, fed by a well","N/A",null,null,null,null,null,"58-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland",68]
[63,"Soybeans","'63-Soybeans'!","63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel","N/A",null,null,null,null,null,"59-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland",69]
[64,"Soybeans","'64-Soybeans'!","64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel",744.95322499999997,null,null,null,null,null,"60-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland",70]
[65,"Soybeans","'65-Soybeans'!","65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel","N/A",null,null,null,null,null,"61-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated Diesel",71]
[66,"Soybeans","'66-Soybeans'!","66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel","N/A",null,null,null,null,null,"62-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated Diesel, fed by a well",72]
[67,"Soybeans","'67-Soybeans'!",{"$f":"INDIRECT(C68&\"A6\")","v":"67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"},{"$f":"IF(INDIRECT($C68&\"K75\")=0,\"N/A\",INDIRECT($C68&\"K75\"))","v":"N/A"},null,null,null,null,null,"63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel",73]
[68,"Sugarbeet","'68-Sugarbeet'!","68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Gravity Irrigated, fed by canal",34.749496666666666,null,null,null,null,null,"64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel",74]
[69,"Sugarbeet","'69-Sugarbeet'!","69-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Gravity Irrigated, fed by canal","N/A",null,null,null,null,null,"65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",75]
[70,"Sugarbeet","'70-Sugarbeet'!","70-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Pivot Irrigated Diesel",1426.71515,null,null,null,null,null,"66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",76]
[71,"Sugarbeet","'71-Sugarbeet'!","71-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Pivot Irrigated Diesel","N/A",null,null,null,null,null,"67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",77]
[72,"Sunflower","'72-Sunflower'!","72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland",17.955761538461537,null,null,null,null,null,"68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Gravity Irrigated, fed by canal",{"$f":"L72+1","v":78}]
[73,"Sunflower","'73-Sunflower'!","73-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland",17.5516859375,null,null,null,null,null,"69-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Gravity Irrigated, fed by canal",79]
[74,"Sunflower","'74-Sunflower'!","74-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated Electric","N/A",null,null,null,null,null,"70-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Pivot Irrigated Diesel",80]
[75,"Wheat-Spring","'75-Wheat-Spring'!","75-Wheat-Spring, Southwest, No Till, Wheat after Row Crop, 40 bushel Yield, Dryland",6.2005656250000003]
[76,"Wheat-Winter","'76-Wheat-Winter'!","76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland",4.7636849999999988,null,null,null,null,null,{"$f":"D72","v":"71-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Pivot Irrigated Diesel"},{"$f":"L75+1","v":81}]
[77,"Wheat-Winter","'77-Wheat-Winter'!","77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland",4.7624278571428578,null,null,null,null,null,{"$f":"D73","v":"72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland"},82]
[78,"Wheat-Winter","'78-Wheat-Winter'!","78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland",4.3896303846153852,null,null,null,null,null,{"$f":"D74","v":"73-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland"},83]
[79,"Wheat-Winter","'79-Wheat-Winter'!","79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland",4.6470495833333336,null,null,null,null,null,{"$f":"D75","v":"74-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated Electric"},84]
[80,"Wheat-Winter","'80-Wheat-Winter'!",{"$f":"INDIRECT(C81&\"A6\")","v":"80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland"},4.697383125,null,null,null,null,null,"76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland",85]
[81,"Wheat-Winter","'81-Wheat-Winter'!",{"$f":"INDIRECT(C82&\"A6\")","v":"81-Wheat-Winter, Panhandle, No Till, after Dry Beans, 105 bushel Yield, Pivot Irrigated Diesel"},4.6102419047619048,null,null,null,null,null,"77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland",86]
[82,"Wheat-Winter","'82-Wheat-Winter'!","82-Wheat-Winter, Panhandle, No Till, in Rotation, 90 bushel Yield, Pivot Irrigated Electric",5.5407180555555557,null,null,null,null,null,"78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland",87]
[83,"Cover Crop","'83-Cover Crop'!","83-Cover Crop, Conventional Tillage","N/A",null,null,null,null,null,"79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland",88]
[84,"Cover Crop Grazing","'84-Cover Crop Grazing'!","84-Cover Crop Grazing, No Till",128.90574999999998,null,null,null,null,null,"80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland",89]
[]
[null,{"$f":"AVERAGE(Start:Stop!K75)","v":128.90574999999998}]
[]
[{"$f":"SUM(Start:Stop!K74)","v":0}]
[{"$f":"SUM(Start:Stop!K75)","v":128.90574999999998}]

{"sheet":"Crop after Crop Data","index":94,"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":7.474444444444444}]
[]
[]
[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":20.014799999999997},{"$f":"('30-Corn'!F33-'30-Corn'!F15)/2.25","v":5.5189333333333321},"32-0-0",{"$f":"'30-Corn'!H46","v":1},"10-34-0",{"$f":"'30-Corn'!H45","v":5},{"$f":"'30-Corn'!K41+'30-Corn'!K42","v":156.94999999999999},{"$f":"SUM('30-Corn'!K37:K40,'30-Corn'!K43,'30-Corn'!K47:K50,'30-Corn'!K52:K53,'30-Corn'!K55)","v":298.29000000000002},{"$f":"SUM('30-Corn'!J51,'30-Corn'!J54,'30-Corn'!J58)","v":1.8487499999999999},{"$f":"('30-Corn'!E33-'30-Corn'!E15)","v":12.653499999999999},{"$f":"'30-Corn'!J56","v":13},{"$f":"'30-Corn'!J57","v":""},0,9]
[32,"Corn after soybeans","NoTill-After Soybeans",{"$f":"'33-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'33-Corn'!G33-'33-Corn'!G15+'33-Corn'!H33-'33-Corn'!H15","v":21.651299999999999},{"$f":"('33-Corn'!F33-'33-Corn'!F15)/2.25","v":6.1006222222222233},"32-0-0",180,"10-34-0",6,{"$f":"'33-Corn'!K43+'33-Corn'!K44","v":158.89999999999998},{"$f":"SUM('33-Corn'!K37:K42,'33-Corn'!K48:K51,'33-Corn'!K53:K54,'33-Corn'!K56)","v":126.46},{"$f":"'33-Corn'!J52+'33-Corn'!J55+'33-Corn'!J59","v":{"$error":"#VALUE!"}},{"$f":"('33-Corn'!E33-'33-Corn'!E15)","v":13.758799999999999},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09},0,9]
[null,"Corn after wheat"]
[55,"Soybeans after corn","NoTill",{"$f":"'63-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'63-Soybeans'!G33-'63-Soybeans'!G17+'63-Soybeans'!H33-'63-Soybeans'!H17","v":16.829700000000003},{"$f":"('63-Soybeans'!F33-'63-Soybeans'!F17)/2.25","v":3.1894222222222197},0,0,0,0,{"$f":"'63-Soybeans'!K41","v":80},{"$f":"SUM('63-Soybeans'!K37:K40,'63-Soybeans'!K43:K45,'63-Soybeans'!K47,'63-Soybeans'!K49)","v":96.089999999999989},{"$f":"'63-Soybeans'!K48+'63-Soybeans'!K51","v":10.75},{"$f":"'63-Soybeans'!E33-'63-Soybeans'!E17","v":8.0731000000000002},{"$f":"C19","v":0.11},0,0,6]
[56,"Soybeans after soybeans","NoTill-Continuous",{"$f":"'64-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'64-Soybeans'!G33-'64-Soybeans'!G17+'64-Soybeans'!H33-'64-Soybeans'!H17","v":16.058399999999999},{"$f":"('64-Soybeans'!F33-'64-Soybeans'!F17)/2.25","v":2.8415999999999997},0,0,0,0,{"$f":"'64-Soybeans'!K41","v":78},{"$f":"SUM('64-Soybeans'!K37:K40,'64-Soybeans'!K43:K45,'64-Soybeans'!K47,'64-Soybeans'!K49)","v":82.389999999999986},{"$f":"'64-Soybeans'!K48+'64-Soybeans'!K51","v":17},{"$f":"'64-Soybeans'!E33-'64-Soybeans'!E17","v":7.6076999999999986},{"$f":"C19","v":0.11},0,0,6]
[null,"Soybeans after wheat"]
[41,"Sorghum after corn","NoTill",{"$f":"'49-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'49-Grain Sorghum'!G33-'49-Grain Sorghum'!G18+'49-Grain Sorghum'!H33-'49-Grain Sorghum'!H18","v":18.759499999999996},{"$f":"('49-Grain Sorghum'!F33-'49-Grain Sorghum'!F18)/C21","v":4.7429777777777753},"32-0-0",150,"10-34-0",6,{"$f":"'49-Grain Sorghum'!K44","v":22.8},{"$f":"SUM('49-Grain Sorghum'!K37:K39,'49-Grain Sorghum'!K41:K42,'49-Grain Sorghum'!K45:K46,'49-Grain Sorghum'!K48)","v":75.08},{"$f":"'49-Grain Sorghum'!K47+'49-Grain Sorghum'!K50","v":9.5},{"$f":"'49-Grain Sorghum'!E33-'49-Grain Sorghum'!E18","v":12.805799999999998},{"$f":"C19","v":0.11},null,null,{"$f":"'49-Grain Sorghum'!K3","v":6}]
[null,"Sorghum after soybeans","NoTill",{"$f":"D34+5","v":{"$error":"#REF!"}},{"$f":"E34","v":18.759499999999996},{"$f":"F34","v":4.7429777777777753},{"$f":"G34","v":"32-0-0"},{"$f":"H34-30","v":120},{"$f":"I34","v":"10-34-0"},{"$f":"J34","v":6},22.8,75.08,9.5,12.805799999999998,0.11,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!"}},{"$f":"'19-Corn'!G33+'19-Corn'!H33","v":13.650400000000001},{"$f":"'19-Corn'!F33/C21","v":3.4278222222222223},"32-0-0",{"$f":"'19-Corn'!H40","v":120},"10-34-0",6,{"$f":"'19-Corn'!K42+'19-Corn'!K43","v":98.259999999999991},{"$f":"SUM('19-Corn'!K37:K39,'19-Corn'!K41,'19-Corn'!K44,'19-Corn'!K46:K48,'19-Corn'!K50:K51)","v":104.91999999999999},{"$f":"'19-Corn'!K49+'19-Corn'!K54","v":0.69},{"$f":"'19-Corn'!E33","v":9.3557999999999986},{"$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":14.978199999999999},{"$f":"'23-Corn'!F33/C21","v":3.728133333333334},{"$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":95.55},{"$f":"SUM('23-Corn'!K37:K39,'23-Corn'!K44:K50,'23-Corn'!K52:K53)","v":65.210000000000008},{"$f":"'23-Corn'!K51+'23-Corn'!K56","v":0.72},{"$f":"'23-Corn'!E33","v":10.407299999999999},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[null,"Corn after wheat",0]
[51,"Soybeans after corn","NoTill",{"$f":"'59-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'59-Soybeans'!G34+'59-Soybeans'!H34","v":12.4635},{"$f":"'59-Soybeans'!F34/C21","v":2.6788888888888889},null,null,null,null,{"$f":"'59-Soybeans'!K44","v":65},{"$f":"SUM('59-Soybeans'!K38:K43,'59-Soybeans'!K46:K48,'59-Soybeans'!K50)","v":103.8},{"$f":"'59-Soybeans'!K49+'59-Soybeans'!K54","v":7.27},{"$f":"'59-Soybeans'!E34","v":7.7753999999999994},{"$f":"C19","v":0.11}]
[52,"Soybeans after soybeans","NoTill",{"$f":"'60-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'60-Soybeans'!G34+'60-Soybeans'!H34","v":11.231100000000001},{"$f":"'60-Soybeans'!F34/C21","v":2.3963111111111113},null,null,null,null,{"$f":"'60-Soybeans'!K42","v":65},{"$f":"SUM('60-Soybeans'!K38:K41,'60-Soybeans'!K44:K44,'60-Soybeans'!K46)","v":79.06},{"$f":"'60-Soybeans'!K45+'60-Soybeans'!K50","v":6.6199999999999992},{"$f":"'60-Soybeans'!E34","v":6.8038000000000007},{"$f":"C19","v":0.11}]
[null,"Soybeans after wheat",0]
[39,"Sorghum after corn",0,{"$f":"'47-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'47-Grain Sorghum'!G33+'47-Grain Sorghum'!H33","v":13.916599999999999},{"$f":"'47-Grain Sorghum'!F33/C21","v":3.4722666666666666},"32-0-0",{"$f":"'47-Grain Sorghum'!H40","v":120},"10-34-0",6,{"$f":"'47-Grain Sorghum'!K44","v":15.2},{"$f":"SUM('47-Grain Sorghum'!K37:K39,'47-Grain Sorghum'!K41:K42,'47-Grain Sorghum'!K45:K46,'47-Grain Sorghum'!K48)","v":75.08},{"$f":"'49-Grain Sorghum'!K47+'49-Grain Sorghum'!K50","v":9.5},{"$f":"'47-Grain Sorghum'!E33","v":9.6458000000000013},{"$f":"C19","v":0.11}]
["39 modified","Sorghum after soybeans","NoTill",{"$f":"D47+5","v":{"$error":"#REF!"}},{"$f":"E47","v":13.916599999999999},{"$f":"F47","v":3.4722666666666666},"32-0-0",{"$f":"H47-30","v":90},"10-34-0",6,15.2,75.08,9.5,9.6458000000000013,0.11]
[null,"Sorghum after wheat","NoTill"]

{"sheet":"Formulas","index":95,"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$79,10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$79,9,FALSE)*LEFT(C3,2))","v":0.70833333333333348},{"$f":"IF(B3=0,0,IF(VLOOKUP(B3,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B3,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B3,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B3,Operations!$A$2:$U$79,9,FALSE)*LEFT(C3,2))","v":0.34034772727272727},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$79,9,FALSE)*LEFT(C3,2))","v":1.5299999999999994E-2},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$79,15,FALSE)*LEFT(C3,2))","v":0.6785841318903334},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$79,9,FALSE)*LEFT(C3,2))","v":1.2414581816526107},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$79,21,FALSE)*LEFT(C3,2))","v":1.353314405794902},{"$f":"SUM(D3:I3)","v":4.3373377799439066}]
[null,"Cart","100 bu",{"$f":"IF(B4=0,\"\",'General Variables'!$B$4*VLOOKUP(B4,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$79,9,FALSE)*LEFT(C4,3))","v":0.83333333333333348},{"$f":"IF(B4=0,0,IF(VLOOKUP(B4,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B4,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B4,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B4,Operations!$A$2:$U$79,9,FALSE)*LEFT(C4,3))","v":0.40040909090909094},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$79,9,FALSE)*LEFT(C4,3))","v":1.7999999999999992E-2},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$79,15,FALSE)*LEFT(C4,3))","v":0.79833427281215696},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$79,9,FALSE)*LEFT(C4,3))","v":1.4605390372383655},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$79,21,FALSE)*LEFT(C4,3))","v":1.5921345950528261},{"$f":"SUM(D4:I4)","v":5.1027503293457732}]
[null,"Ditch Irrigation","22 AI",{"$f":"IF(B5=0,\"\",'General Variables'!$B$4*VLOOKUP(B5,Operations!$A$2:$U$79,10,FALSE)/VLOOKUP(B5,Operations!$A$2:$U$79,9,FALSE)*LEFT(C5,2))","v":30.555555555555554},null,null,null,null,null,{"$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$79,10,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$79,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,IF(VLOOKUP(B6,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B6,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B6,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B6,Operations!$A$2:$U$79,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$79,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations!$A$2:$U$79,15,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$79,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations!$A$2:$U$79,21,FALSE)*LEFT(C6,2))","v":{"$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$79,10,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$79,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,IF(VLOOKUP(B7,Operations!$A$2:$U$79,12,FALSE)=0,VLOOKUP(B7,Operations!$A$2:$U$79,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B7,Operations!$A$2:$U$79,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B7,Operations!$A$2:$U$79,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$79,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations!$A$2:$U$79,15,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$79,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations!$A$2:$U$79,21,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"SUM(D7:I7)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"SUM(Start:Stop!K74)","v":0}]
[null,{"$f":"SUM(Start:Stop!K75)","v":128.90574999999998},null,null,{"$f":"'83-Cover Crop'!K12+'84-Cover Crop Grazing'!K12","v":36.47}]
[null,{"$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":96,"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 "]